{ "ticker": { "uuid": "11bcaf65-6588-447d-904f-9a2fcc01b0e3", "symbol": "MUR", "name": "Murphy Oil Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/11bcaf65-6588-447d-904f-9a2fcc01b0e3/", "api_url": "https://sharemaestro.com/factors/api/tickers/11bcaf65-6588-447d-904f-9a2fcc01b0e3/" }, "ticker_metadata": { "id": 2770, "uuid": "11bcaf65-6588-447d-904f-9a2fcc01b0e3", "symbol": "MUR", "name": "Murphy Oil Corporation", "asset_type": "equity", "market_cap": 5110412000, "stock_exchange_id": 3, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Murphy Oil Corporation is an oil and natural gas exploration and production company in the United States, Canada, and internationally. The company is headquartered in Houston, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "11bcaf65-6588-447d-904f-9a2fcc01b0e3", "symbol": "MUR", "name": "Murphy Oil Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/11bcaf65-6588-447d-904f-9a2fcc01b0e3/", "api_url": "https://sharemaestro.com/factors/api/tickers/11bcaf65-6588-447d-904f-9a2fcc01b0e3/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.93, "value": 0.75, "quality": 0.78, "momentum": 0.9, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 38.67, "market_cap": 5583213270, "pe_ratio": 66.3483, "earnings_yield": 0.0151, "ebitda_to_ev": 0.1876, "shareholder_yield": 0.0339, "roe": 0.0165, "piotroski_f_score": 5, "momentum_12_1": 0.7043, "volatility_252d": 0.4068 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:52.910624+00:00", "batch_id": "" }, "size": { "price_close": 38.67, "market_cap": 5583213270, "market_cap_usd": 5583213270, "enterprise_value": 7025368270, "shares_outstanding": 144381000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 66.3483, "pb_ratio": 1.095, "ptbv_ratio": 1.095, "ps_ratio": 2.0095, "pcf_ratio": 4.4021, "pfcf_ratio": 2.3671, "ev_ebitda": 5.3317, "ev_ebit": 26.7207, "ev_sales": 2.5285, "ev_fcf": 2.9785, "earnings_yield": 0.0151, "fcf_yield": 0.3357, "price_to_sales": 2.0095, "price_to_book": 1.095, "price_to_cashflow": 4.4021, "ebitda_to_ev": 0.1876, "sales_yield": 0.3955 }, "yield": { "dividend_yield": 0.0339, "buyback_yield": 0, "shareholder_yield": 0.0339, "debt_paydown_yield": null, "total_yield": 0.0339 }, "quality": { "gross_margin": 0.6907, "operating_margin": 0.0946, "net_margin": 0.0303, "ebitda_margin": 0.4742, "fcf_margin": 0.8489, "roe": 0.0165, "roa": 0.0084, "roic": 0.0194, "roc_greenblatt": null, "asset_turnover": 0.2769, "cash_conversion": 28.0296, "accruals_ratio": -0.118, "sbc_to_revenue": 7.9072, "piotroski_f_score": 5, "altman_z_score": 1.9711, "earnings_stability_5y": 0.8754, "revenue_stability_5y": 0.2543, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1912, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.9419, "net_debt_to_ebitda": 1.0945, "debt_to_assets": 0.1814, "interest_coverage": 0.0091, "current_ratio": 0.8261, "quick_ratio": 0.7746, "net_debt": 1442155000, "local_beta": 0.0002, "volatility_252d": 0.4068, "volatility_60d": 0.8871, "max_drawdown_12m": -0.1334, "risk_adjusted_momentum": 1.7311 }, "growth": { "revenue_growth_1y": -0.0408, "revenue_growth_3y_cagr": -0.1394, "revenue_growth_5y_cagr": 0.0896, "eps_growth_1y": -0.7843, "eps_growth_3y_cagr": -0.5238, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2032, "book_value_growth_1y": 0.0333, "revenue_growth": -0.0408, "earnings_growth": -0.7843 }, "momentum": { "price_return_1m": 0.0548, "price_return_3m": 0.1289, "price_return_6m": 0.204, "price_return_9m": 0.5991, "price_return_12m": 0.7976, "price_return_12m_ex1m": 0.7043, "momentum_6m": 0.204, "momentum_12m": 0.7976, "momentum_12_1": 0.7043, "distance_from_52w_high": -0.074, "distance_from_52w_low": 0.7639, "relative_strength": 0.6976 }, "raw_ttm": { "revenue_ttm": 2778447000, "gross_profit_ttm": 1919067000, "ebit_ttm": 262919000, "ebitda_ttm": 1317672000, "net_income_ttm": 84150000, "eps_diluted_ttm": 0.5828, "operating_cash_flow_ttm": 1268311000, "capital_expenditure_ttm": 1090379000, "fcf_ttm": 2358690000, "dividends_paid_ttm": 189352000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 29049549000, "cash_and_equivalents": 378753000, "total_current_assets": 936951000, "total_current_liabilities": 1134186000, "net_ppe": null, "total_assets": 10035634000, "total_debt": 1820908000, "total_equity": 5098896000, "net_working_capital": -303227000, "book_value_per_share": 35.3156, "retained_earnings": 6694131000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 35.3156 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 90, "rank_pb": 25, "rank_ptbv": 20, "rank_ps": 48, "rank_pcf": 15, "rank_ev_ebitda": 13, "rank_ev_ebit": 80, "rank_earnings_yield": 89, "rank_fcf_yield": 8, "rank_dividend_yield": 22, "rank_shareholder_yield": 23, "rank_total_yield": 23, "rank_roe": 68, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 23, "rank_fcf_margin": 6, "rank_piotroski": 66, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 97, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 14 }, "composites": { "value_composite": 25, "quality_composite": 22, "momentum_composite": 10, "growth_composite": 97, "yield_composite": 15, "svqf_composite": 94, "vc1_composite": 20, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 7, "quality_value_composite": 0.7649, "os_score": 0.93, "value_percentile": 0.75, "quality_percentile": 0.78, "momentum_percentile": 0.9, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": 20, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4581, "ticker_id": 2770, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:52.910624+00:00", "batch_id": "", "os_score_delta": null, "price_close": 38.67, "market_cap": 5583213270, "market_cap_usd": 5583213270, "enterprise_value": 7025368270, "shares_outstanding": 144381000, "fx_rate_to_usd": null, "pe_ratio": 66.34834545, "pb_ratio": 1.09498473, "ptbv_ratio": 1.09498473, "ps_ratio": 2.00947266, "pcf_ratio": 4.40208535, "pfcf_ratio": 2.36708227, "ev_ebitda": 5.33165178, "ev_ebit": 26.72065644, "ev_sales": 2.52852341, "ev_fcf": 2.97850428, "earnings_yield": 0.01507197, "fcf_yield": 0.33573898, "dividend_yield": 0.03391452, "buyback_yield": 0, "shareholder_yield": 0.03391452, "debt_paydown_yield": null, "total_yield": 0.03391452, "gross_margin": 0.69069772, "operating_margin": 0.09462804, "net_margin": 0.0302867, "ebitda_margin": 0.47424766, "fcf_margin": 0.84892388, "roe": 0.01650357, "roa": 0.00838512, "roic": 0.01942689, "roc_greenblatt": null, "asset_turnover": 0.27685814, "cash_conversion": 28.02959002, "accruals_ratio": -0.11799563, "sbc_to_revenue": 7.90715824, "debt_to_equity": 0.94192037, "net_debt_to_ebitda": 1.09447192, "debt_to_assets": 0.18144424, "interest_coverage": 0.00905071, "current_ratio": 0.82609995, "quick_ratio": 0.77458459, "net_debt": 1442155000, "revenue_growth_1y": -0.0407505, "revenue_growth_3y_cagr": -0.1394024, "revenue_growth_5y_cagr": 0.08956479, "eps_growth_1y": -0.78434413, "eps_growth_3y_cagr": -0.52381788, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.20320099, "book_value_growth_1y": 0.0332999, "piotroski_f_score": 5, "altman_z_score": 1.9710813, "earnings_stability_5y": 0.875383, "revenue_stability_5y": 0.254308, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05475047, "price_return_3m": 0.12893573, "price_return_6m": 0.20403525, "price_return_9m": 0.59914315, "price_return_12m": 0.79758463, "price_return_12m_ex1m": 0.70427478, "distance_from_52w_high": -0.07396321, "distance_from_52w_low": 0.76387679, "relative_strength": 0.69762105, "local_beta": 0.0002, "volatility_252d": 0.406827, "volatility_60d": 0.887121, "max_drawdown_12m": -0.13335217, "revenue_ttm": 2778447000, "gross_profit_ttm": 1919067000, "ebit_ttm": 262919000, "ebitda_ttm": 1317672000, "net_income_ttm": 84150000, "eps_diluted_ttm": 0.58283292, "operating_cash_flow_ttm": 1268311000, "capital_expenditure_ttm": 1090379000, "fcf_ttm": 2358690000, "dividends_paid_ttm": 189352000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 29049549000, "cash_and_equivalents": 378753000, "total_current_assets": 936951000, "total_current_liabilities": 1134186000, "net_ppe": null, "total_assets": 10035634000, "total_debt": 1820908000, "total_equity": 5098896000, "net_working_capital": -303227000, "book_value_per_share": 35.31556091, "retained_earnings": 6694131000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 35.31556091, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 90, "rank_pb": 25, "rank_ptbv": 20, "rank_ps": 48, "rank_pcf": 15, "rank_ev_ebitda": 13, "rank_ev_ebit": 80, "rank_earnings_yield": 89, "rank_fcf_yield": 8, "rank_dividend_yield": 22, "rank_shareholder_yield": 23, "rank_total_yield": 23, "rank_roe": 68, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 23, "rank_fcf_margin": 6, "rank_piotroski": 66, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 97, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 14, "value_composite": 25, "quality_composite": 22, "momentum_composite": 10, "growth_composite": 97, "yield_composite": 15, "svqf_composite": 94, "vc1_composite": 20, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 7, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": 20, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 38.67, "os": 0.93, "value": 0.75, "quality": 0.78, "momentum": 0.9, "confidence": 1, "coverage": 1, "pe_ratio": 66.3483, "earnings_yield": 0.0151, "shareholder_yield": 0.0339, "roe": 0.0165, "momentum_12_1": 0.7043, "complete_fields": { "id": 4581, "ticker_id": 2770, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:52.910624+00:00", "batch_id": "", "os_score_delta": null, "price_close": 38.67, "market_cap": 5583213270, "market_cap_usd": 5583213270, "enterprise_value": 7025368270, "shares_outstanding": 144381000, "fx_rate_to_usd": null, "pe_ratio": 66.34834545, "pb_ratio": 1.09498473, "ptbv_ratio": 1.09498473, "ps_ratio": 2.00947266, "pcf_ratio": 4.40208535, "pfcf_ratio": 2.36708227, "ev_ebitda": 5.33165178, "ev_ebit": 26.72065644, "ev_sales": 2.52852341, "ev_fcf": 2.97850428, "earnings_yield": 0.01507197, "fcf_yield": 0.33573898, "dividend_yield": 0.03391452, "buyback_yield": 0, "shareholder_yield": 0.03391452, "debt_paydown_yield": null, "total_yield": 0.03391452, "gross_margin": 0.69069772, "operating_margin": 0.09462804, "net_margin": 0.0302867, "ebitda_margin": 0.47424766, "fcf_margin": 0.84892388, "roe": 0.01650357, "roa": 0.00838512, "roic": 0.01942689, "roc_greenblatt": null, "asset_turnover": 0.27685814, "cash_conversion": 28.02959002, "accruals_ratio": -0.11799563, "sbc_to_revenue": 7.90715824, "debt_to_equity": 0.94192037, "net_debt_to_ebitda": 1.09447192, "debt_to_assets": 0.18144424, "interest_coverage": 0.00905071, "current_ratio": 0.82609995, "quick_ratio": 0.77458459, "net_debt": 1442155000, "revenue_growth_1y": -0.0407505, "revenue_growth_3y_cagr": -0.1394024, "revenue_growth_5y_cagr": 0.08956479, "eps_growth_1y": -0.78434413, "eps_growth_3y_cagr": -0.52381788, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.20320099, "book_value_growth_1y": 0.0332999, "piotroski_f_score": 5, "altman_z_score": 1.9710813, "earnings_stability_5y": 0.875383, "revenue_stability_5y": 0.254308, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05475047, "price_return_3m": 0.12893573, "price_return_6m": 0.20403525, "price_return_9m": 0.59914315, "price_return_12m": 0.79758463, "price_return_12m_ex1m": 0.70427478, "distance_from_52w_high": -0.07396321, "distance_from_52w_low": 0.76387679, "relative_strength": 0.69762105, "local_beta": 0.0002, "volatility_252d": 0.406827, "volatility_60d": 0.887121, "max_drawdown_12m": -0.13335217, "revenue_ttm": 2778447000, "gross_profit_ttm": 1919067000, "ebit_ttm": 262919000, "ebitda_ttm": 1317672000, "net_income_ttm": 84150000, "eps_diluted_ttm": 0.58283292, "operating_cash_flow_ttm": 1268311000, "capital_expenditure_ttm": 1090379000, "fcf_ttm": 2358690000, "dividends_paid_ttm": 189352000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 29049549000, "cash_and_equivalents": 378753000, "total_current_assets": 936951000, "total_current_liabilities": 1134186000, "net_ppe": null, "total_assets": 10035634000, "total_debt": 1820908000, "total_equity": 5098896000, "net_working_capital": -303227000, "book_value_per_share": 35.31556091, "retained_earnings": 6694131000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 35.31556091, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 90, "rank_pb": 25, "rank_ptbv": 20, "rank_ps": 48, "rank_pcf": 15, "rank_ev_ebitda": 13, "rank_ev_ebit": 80, "rank_earnings_yield": 89, "rank_fcf_yield": 8, "rank_dividend_yield": 22, "rank_shareholder_yield": 23, "rank_total_yield": 23, "rank_roe": 68, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 23, "rank_fcf_margin": 6, "rank_piotroski": 66, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 97, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 14, "value_composite": 25, "quality_composite": 22, "momentum_composite": 10, "growth_composite": 97, "yield_composite": 15, "svqf_composite": 94, "vc1_composite": 20, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 7, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": 20, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "income_statement": { "revenue": 2689845000, "cost_of_revenue": 2112085999, "gross_profit": 577759000, "ebit": 387261000, "ebitda": 1434378000, "pretax_income": 182866000, "tax_provision": 44552000, "net_income": 104200000, "net_income_to_common": 104200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 377000000, "total_current_assets": 907344000, "total_assets": 9832626000, "short_term_debt": 281348000, "long_term_debt": 1382566000, "total_debt": 1663914000, "total_liabilities": 4595929000, "total_equity": 5118380000, "shares_outstanding": 144025000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1247808000, "capital_expenditure": 851412000, "free_cash_flow": 2099220000, "dividends_paid": 186205000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300670, "ticker_id": 2770, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "387261000", "ebitda": "1434378000", "netIncome": "104200000", "grossProfit": "577759000", "depreciation": "None", "totalRevenue": "2689845000", "costOfRevenue": "2112085999", "interestIncome": "96072000", "incomeBeforeTax": "182866000", "interestExpense": "96072000", "operatingIncome": "387261000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "44552000", "reportedCurrency": "USD", "netInterestIncome": "-96072000", "nonInterestIncome": "None", "operatingExpenses": "190498000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2112085999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1047117000", "sellingGeneralAndAdministrative": "137332000", "netIncomeFromContinuingOperations": "138314000" }, "balance": { "goodwill": "None", "inventory": "62147000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "9832626000", "longTermDebt": "1382566000", "shortTermDebt": "281348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6691318000", "totalLiabilities": "4595929000", "otherCurrentAssets": "184453000", "totalCurrentAssets": "907344000", "currentLongTermDebt": "2514000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "283744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8925282000", "currentAccountsPayable": "572183000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8941810000", "shortLongTermDebtTotal": "2201687000", "totalShareholderEquity": "5118380000", "capitalLeaseObligations": "816607000", "otherCurrentLiabilities": "209218000", "totalCurrentLiabilities": "1062749000", "otherNonCurrentLiabilities": "263596000", "totalNonCurrentLiabilities": "3533180000", "cashAndShortTermInvestments": "377000000", "commonStockSharesOutstanding": "144025000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "377000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138799000", "profitLoss": "None", "dividendPayout": "186205000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-9532000", "operatingCashflow": "1247808000", "capitalExpenditures": "851412000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-264065000", "cashflowFromInvestment": "-1028926000", "stockBasedCompensation": "16614000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "186205000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-102635000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "977753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2689845000, "cost_of_revenue": 2112085999, "gross_profit": 577759000, "research_and_development": null, "selling_general_admin": 137332000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 387261000, "depreciation_amortisation": 1047117000, "ebitda": 1434378000, "interest_expense": 96072000, "interest_income": null, "other_non_operating": null, "pretax_income": 182866000, "tax_provision": 44552000, "effective_tax_rate": null, "net_income": 104200000, "net_income_continuing_ops": 138314000, "net_income_to_common": 104200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 377000000, "short_term_investments": null, "net_receivables": 283744000, "inventory": 62147000, "other_current_assets": null, "total_current_assets": 907344000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8925282000, "total_assets": 9832626000, "short_term_debt": 281348000, "accounts_payable": 572183000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1062749000, "long_term_debt": 1382566000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3533180000, "total_liabilities": 4595929000, "total_debt": 1663914000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6691318000, "total_equity": 5118380000, "shares_outstanding": 144025000, "operating_cash_flow": 1247808000, "stock_based_compensation": 16614000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 851412000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1028926000, "dividends_paid": 186205000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -264065000, "free_cash_flow": 2099220000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "387261000", "ebitda": "1434378000", "netIncome": "104200000", "grossProfit": "577759000", "depreciation": "None", "totalRevenue": "2689845000", "costOfRevenue": "2112085999", "interestIncome": "96072000", "incomeBeforeTax": "182866000", "interestExpense": "96072000", "operatingIncome": "387261000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "44552000", "reportedCurrency": "USD", "netInterestIncome": "-96072000", "nonInterestIncome": "None", "operatingExpenses": "190498000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2112085999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1047117000", "sellingGeneralAndAdministrative": "137332000", "netIncomeFromContinuingOperations": "138314000" }, "balance": { "goodwill": "None", "inventory": "62147000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "9832626000", "longTermDebt": "1382566000", "shortTermDebt": "281348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6691318000", "totalLiabilities": "4595929000", "otherCurrentAssets": "184453000", "totalCurrentAssets": "907344000", "currentLongTermDebt": "2514000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "283744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8925282000", "currentAccountsPayable": "572183000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8941810000", "shortLongTermDebtTotal": "2201687000", "totalShareholderEquity": "5118380000", "capitalLeaseObligations": "816607000", "otherCurrentLiabilities": "209218000", "totalCurrentLiabilities": "1062749000", "otherNonCurrentLiabilities": "263596000", "totalNonCurrentLiabilities": "3533180000", "cashAndShortTermInvestments": "377000000", "commonStockSharesOutstanding": "144025000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "377000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138799000", "profitLoss": "None", "dividendPayout": "186205000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-9532000", "operatingCashflow": "1247808000", "capitalExpenditures": "851412000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-264065000", "cashflowFromInvestment": "-1028926000", "stockBasedCompensation": "16614000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "186205000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-102635000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "977753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "income_statement": { "revenue": 3018598000, "cost_of_revenue": 2016687000, "gross_profit": 1001911000, "ebit": 673495000, "ebitda": 1539248000, "pretax_income": 567569000, "tax_provision": 78272000, "net_income": 407171000, "net_income_to_common": 407171000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 423569000, "total_current_assets": 785279000, "total_assets": 9667479000, "short_term_debt": 254079000, "long_term_debt": 1274502000, "total_debt": 1528581000, "total_liabilities": 4325636000, "total_equity": 5194250000, "shares_outstanding": 151027000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1728990000, "capital_expenditure": 908164000, "free_cash_flow": 2637154000, "dividends_paid": 179961000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300675, "ticker_id": 2770, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "673495000", "ebitda": "1539248000", "netIncome": "407171000", "grossProfit": "1001911000", "depreciation": "None", "totalRevenue": "3018598000", "costOfRevenue": "2016687000", "interestIncome": "105926000", "incomeBeforeTax": "567569000", "interestExpense": "105926000", "operatingIncome": "602593000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "78272000", "reportedCurrency": "USD", "netInterestIncome": "-105926000", "nonInterestIncome": "None", "operatingExpenses": "399318000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2016687000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "865753000", "sellingGeneralAndAdministrative": "110085000", "netIncomeFromContinuingOperations": "489297000" }, "balance": { "goodwill": "None", "inventory": "54858000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "9667479000", "longTermDebt": "1274502000", "shortTermDebt": "254079000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6773289000", "totalLiabilities": "4325636000", "otherCurrentAssets": "34322000", "totalCurrentAssets": "785279000", "currentLongTermDebt": "871000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "272530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8882200000", "currentAccountsPayable": "472165000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8832189000", "shortLongTermDebtTotal": "2065962000", "totalShareholderEquity": "5194250000", "capitalLeaseObligations": "790589000", "otherCurrentLiabilities": "216570000", "totalCurrentLiabilities": "942814000", "otherNonCurrentLiabilities": "274345000", "totalNonCurrentLiabilities": "3382822000", "cashAndShortTermInvestments": "423569000", "commonStockSharesOutstanding": "151027000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "423569000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "486485000", "profitLoss": "None", "dividendPayout": "179961000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1327000", "operatingCashflow": "1728990000", "capitalExpenditures": "908164000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-716541000", "cashflowFromInvestment": "-908164000", "stockBasedCompensation": "45057000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "179961000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-301350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "865753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3018598000, "cost_of_revenue": 2016687000, "gross_profit": 1001911000, "research_and_development": null, "selling_general_admin": 110085000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 673495000, "depreciation_amortisation": 865753000, "ebitda": 1539248000, "interest_expense": 105926000, "interest_income": null, "other_non_operating": null, "pretax_income": 567569000, "tax_provision": 78272000, "effective_tax_rate": null, "net_income": 407171000, "net_income_continuing_ops": 489297000, "net_income_to_common": 407171000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 423569000, "short_term_investments": null, "net_receivables": 272530000, "inventory": 54858000, "other_current_assets": null, "total_current_assets": 785279000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8882200000, "total_assets": 9667479000, "short_term_debt": 254079000, "accounts_payable": 472165000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 942814000, "long_term_debt": 1274502000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3382822000, "total_liabilities": 4325636000, "total_debt": 1528581000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6773289000, "total_equity": 5194250000, "shares_outstanding": 151027000, "operating_cash_flow": 1728990000, "stock_based_compensation": 45057000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 908164000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -908164000, "dividends_paid": 179961000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -716541000, "free_cash_flow": 2637154000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "673495000", "ebitda": "1539248000", "netIncome": "407171000", "grossProfit": "1001911000", "depreciation": "None", "totalRevenue": "3018598000", "costOfRevenue": "2016687000", "interestIncome": "105926000", "incomeBeforeTax": "567569000", "interestExpense": "105926000", "operatingIncome": "602593000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "78272000", "reportedCurrency": "USD", "netInterestIncome": "-105926000", "nonInterestIncome": "None", "operatingExpenses": "399318000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2016687000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "865753000", "sellingGeneralAndAdministrative": "110085000", "netIncomeFromContinuingOperations": "489297000" }, "balance": { "goodwill": "None", "inventory": "54858000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "9667479000", "longTermDebt": "1274502000", "shortTermDebt": "254079000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6773289000", "totalLiabilities": "4325636000", "otherCurrentAssets": "34322000", "totalCurrentAssets": "785279000", "currentLongTermDebt": "871000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "272530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8882200000", "currentAccountsPayable": "472165000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8832189000", "shortLongTermDebtTotal": "2065962000", "totalShareholderEquity": "5194250000", "capitalLeaseObligations": "790589000", "otherCurrentLiabilities": "216570000", "totalCurrentLiabilities": "942814000", "otherNonCurrentLiabilities": "274345000", "totalNonCurrentLiabilities": "3382822000", "cashAndShortTermInvestments": "423569000", "commonStockSharesOutstanding": "151027000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "423569000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "486485000", "profitLoss": "None", "dividendPayout": "179961000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1327000", "operatingCashflow": "1728990000", "capitalExpenditures": "908164000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-716541000", "cashflowFromInvestment": "-908164000", "stockBasedCompensation": "45057000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "179961000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-301350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "865753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "income_statement": { "revenue": 3448854000, "cost_of_revenue": 827327000, "gross_profit": 2621527000, "ebit": 1033442000, "ebitda": 1952028000, "pretax_income": 921069000, "tax_provision": 195921000, "net_income": 661559000, "net_income_to_common": 661559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317074000, "total_current_assets": 752194000, "total_assets": 9766697000, "short_term_debt": 208563000, "long_term_debt": 1328352000, "total_debt": 1536915000, "total_liabilities": 4217044000, "total_equity": 5362794000, "shares_outstanding": 156646429, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1748755000, "capital_expenditure": 1101593000, "free_cash_flow": 2850348000, "dividends_paid": 170978000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300680, "ticker_id": 2770, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1033442000", "ebitda": "1952028000", "netIncome": "661559000", "grossProfit": "2621527000", "depreciation": "None", "totalRevenue": "3448854000", "costOfRevenue": "827327000", "interestIncome": "112373000", "incomeBeforeTax": "921069000", "interestExpense": "112373000", "operatingIncome": "1042029000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "195921000", "reportedCurrency": "USD", "netInterestIncome": "-112373000", "nonInterestIncome": "None", "operatingExpenses": "1579498000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "827327000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "918586000", "sellingGeneralAndAdministrative": "117306000", "netIncomeFromContinuingOperations": "725148000" }, "balance": { "goodwill": "None", "inventory": "54454000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "9766697000", "longTermDebt": "1328352000", "shortTermDebt": "208563000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6546079000", "totalLiabilities": "4217044000", "otherCurrentAssets": "36674000", "totalCurrentAssets": "752194000", "currentLongTermDebt": "723000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "343992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9014503000", "currentAccountsPayable": "446891000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8970382000", "shortLongTermDebtTotal": "2088760000", "totalShareholderEquity": "5362794000", "capitalLeaseObligations": "759685000", "otherCurrentLiabilities": "170084000", "totalCurrentLiabilities": "846545000", "otherNonCurrentLiabilities": "309605000", "totalNonCurrentLiabilities": "3370499000", "cashAndShortTermInvestments": "317074000", "commonStockSharesOutstanding": "156646429", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "317074000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "661559000", "profitLoss": "None", "dividendPayout": "170978000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "329000", "operatingCashflow": "1748755000", "capitalExpenditures": "1101593000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-923718000", "cashflowFromInvestment": "-998680000", "stockBasedCompensation": "58760000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "170978000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150022000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "861602000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3448854000, "cost_of_revenue": 827327000, "gross_profit": 2621527000, "research_and_development": null, "selling_general_admin": 117306000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1033442000, "depreciation_amortisation": 918586000, "ebitda": 1952028000, "interest_expense": 112373000, "interest_income": null, "other_non_operating": null, "pretax_income": 921069000, "tax_provision": 195921000, "effective_tax_rate": null, "net_income": 661559000, "net_income_continuing_ops": 725148000, "net_income_to_common": 661559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 317074000, "short_term_investments": null, "net_receivables": 343992000, "inventory": 54454000, "other_current_assets": null, "total_current_assets": 752194000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9014503000, "total_assets": 9766697000, "short_term_debt": 208563000, "accounts_payable": 446891000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 846545000, "long_term_debt": 1328352000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3370499000, "total_liabilities": 4217044000, "total_debt": 1536915000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6546079000, "total_equity": 5362794000, "shares_outstanding": 156646429, "operating_cash_flow": 1748755000, "stock_based_compensation": 58760000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1101593000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -998680000, "dividends_paid": 170978000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -923718000, "free_cash_flow": 2850348000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1033442000", "ebitda": "1952028000", "netIncome": "661559000", "grossProfit": "2621527000", "depreciation": "None", "totalRevenue": "3448854000", "costOfRevenue": "827327000", "interestIncome": "112373000", "incomeBeforeTax": "921069000", "interestExpense": "112373000", "operatingIncome": "1042029000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "195921000", "reportedCurrency": "USD", "netInterestIncome": "-112373000", "nonInterestIncome": "None", "operatingExpenses": "1579498000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "827327000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "918586000", "sellingGeneralAndAdministrative": "117306000", "netIncomeFromContinuingOperations": "725148000" }, "balance": { "goodwill": "None", "inventory": "54454000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "9766697000", "longTermDebt": "1328352000", "shortTermDebt": "208563000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6546079000", "totalLiabilities": "4217044000", "otherCurrentAssets": "36674000", "totalCurrentAssets": "752194000", "currentLongTermDebt": "723000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "343992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9014503000", "currentAccountsPayable": "446891000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8970382000", "shortLongTermDebtTotal": "2088760000", "totalShareholderEquity": "5362794000", "capitalLeaseObligations": "759685000", "otherCurrentLiabilities": "170084000", "totalCurrentLiabilities": "846545000", "otherNonCurrentLiabilities": "309605000", "totalNonCurrentLiabilities": "3370499000", "cashAndShortTermInvestments": "317074000", "commonStockSharesOutstanding": "156646429", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "317074000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "661559000", "profitLoss": "None", "dividendPayout": "170978000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "329000", "operatingCashflow": "1748755000", "capitalExpenditures": "1101593000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-923718000", "cashflowFromInvestment": "-998680000", "stockBasedCompensation": "58760000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "170978000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150022000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "861602000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "income_statement": { "revenue": 4220140000, "cost_of_revenue": 1840861000, "gross_profit": 2379279000, "ebit": 1601020000, "ebitda": 2377837000, "pretax_income": 1450261000, "tax_provision": 309464000, "net_income": 965047000, "net_income_to_common": 965047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 491963000, "total_current_assets": 972325000, "total_assets": 10308952000, "short_term_debt": 221100000, "long_term_debt": 1822500000, "total_debt": 2043600000, "total_liabilities": 5160059000, "total_equity": 4994774000, "shares_outstanding": 157474838, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2165744000, "capital_expenditure": 1113999000, "free_cash_flow": 3279743000, "dividends_paid": 128219000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300685, "ticker_id": 2770, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1601020000", "ebitda": "2377837000", "netIncome": "965047000", "grossProfit": "2379279000", "depreciation": "None", "totalRevenue": "4220140000", "costOfRevenue": "1840861000", "interestIncome": "150759000", "incomeBeforeTax": "1450261000", "interestExpense": "150759000", "operatingIncome": "1586710000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "309464000", "reportedCurrency": "USD", "netInterestIncome": "-150759000", "nonInterestIncome": "None", "operatingExpenses": "792569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1840861000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "776817000", "sellingGeneralAndAdministrative": "131121000", "netIncomeFromContinuingOperations": "1140797000" }, "balance": { "goodwill": "None", "inventory": "54513000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "10308952000", "longTermDebt": "1822500000", "shortTermDebt": "221100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6055498000", "totalLiabilities": "5160059000", "otherCurrentAssets": "34697000", "totalCurrentAssets": "972325000", "currentLongTermDebt": "700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "391152000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9336627000", "currentAccountsPayable": "543786000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9174400000", "shortLongTermDebtTotal": "2786206000", "totalShareholderEquity": "4994774000", "capitalLeaseObligations": "963100000", "otherCurrentLiabilities": "443585000", "totalCurrentLiabilities": "1257834000", "otherNonCurrentLiabilities": "304948000", "totalNonCurrentLiabilities": "3902225000", "cashAndShortTermInvestments": "491963000", "commonStockSharesOutstanding": "157474838", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "491963000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1138719000", "profitLoss": "None", "dividendPayout": "128219000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1534000", "operatingCashflow": "2165744000", "capitalExpenditures": "1113999000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1081622000", "cashflowFromInvestment": "-1109471000", "stockBasedCompensation": "89246000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "128219000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17631000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "776817000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4220140000, "cost_of_revenue": 1840861000, "gross_profit": 2379279000, "research_and_development": null, "selling_general_admin": 131121000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1601020000, "depreciation_amortisation": 776817000, "ebitda": 2377837000, "interest_expense": 150759000, "interest_income": null, "other_non_operating": null, "pretax_income": 1450261000, "tax_provision": 309464000, "effective_tax_rate": null, "net_income": 965047000, "net_income_continuing_ops": 1140797000, "net_income_to_common": 965047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 491963000, "short_term_investments": null, "net_receivables": 391152000, "inventory": 54513000, "other_current_assets": null, "total_current_assets": 972325000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9336627000, "total_assets": 10308952000, "short_term_debt": 221100000, "accounts_payable": 543786000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1257834000, "long_term_debt": 1822500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3902225000, "total_liabilities": 5160059000, "total_debt": 2043600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6055498000, "total_equity": 4994774000, "shares_outstanding": 157474838, "operating_cash_flow": 2165744000, "stock_based_compensation": 89246000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1113999000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1109471000, "dividends_paid": 128219000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1081622000, "free_cash_flow": 3279743000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1601020000", "ebitda": "2377837000", "netIncome": "965047000", "grossProfit": "2379279000", "depreciation": "None", "totalRevenue": "4220140000", "costOfRevenue": "1840861000", "interestIncome": "150759000", "incomeBeforeTax": "1450261000", "interestExpense": "150759000", "operatingIncome": "1586710000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "309464000", "reportedCurrency": "USD", "netInterestIncome": "-150759000", "nonInterestIncome": "None", "operatingExpenses": "792569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1840861000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "776817000", "sellingGeneralAndAdministrative": "131121000", "netIncomeFromContinuingOperations": "1140797000" }, "balance": { "goodwill": "None", "inventory": "54513000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "10308952000", "longTermDebt": "1822500000", "shortTermDebt": "221100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6055498000", "totalLiabilities": "5160059000", "otherCurrentAssets": "34697000", "totalCurrentAssets": "972325000", "currentLongTermDebt": "700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "391152000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9336627000", "currentAccountsPayable": "543786000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9174400000", "shortLongTermDebtTotal": "2786206000", "totalShareholderEquity": "4994774000", "capitalLeaseObligations": "963100000", "otherCurrentLiabilities": "443585000", "totalCurrentLiabilities": "1257834000", "otherNonCurrentLiabilities": "304948000", "totalNonCurrentLiabilities": "3902225000", "cashAndShortTermInvestments": "491963000", "commonStockSharesOutstanding": "157474838", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "491963000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1138719000", "profitLoss": "None", "dividendPayout": "128219000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1534000", "operatingCashflow": "2165744000", "capitalExpenditures": "1113999000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1081622000", "cashflowFromInvestment": "-1109471000", "stockBasedCompensation": "89246000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "128219000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17631000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "776817000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "income_statement": { "revenue": 2801215000, "cost_of_revenue": 1521679000, "gross_profit": 1279536000, "ebit": 264664000, "ebitda": 1059769000, "pretax_income": 42891000, "tax_provision": -5862000, "net_income": -73664000, "net_income_to_common": -73664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 521200000, "total_current_assets": 880900000, "total_assets": 10304900000, "short_term_debt": 140081000, "long_term_debt": 2465400000, "total_debt": 2605481000, "total_liabilities": 5984100000, "total_equity": 4320800000, "shares_outstanding": 154290741, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1422163000, "capital_expenditure": 688213000, "free_cash_flow": 2110376000, "dividends_paid": 77204000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300690, "ticker_id": 2770, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "264664000", "ebitda": "1059769000", "netIncome": "-73664000", "grossProfit": "1279536000", "depreciation": "None", "totalRevenue": "2801215000", "costOfRevenue": "1521679000", "interestIncome": "238544000", "incomeBeforeTax": "42891000", "interestExpense": "221773000", "operatingIncome": "281435000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-5862000", "reportedCurrency": "USD", "netInterestIncome": "-238544000", "nonInterestIncome": "None", "operatingExpenses": "998101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-16771000", "costofGoodsAndServicesSold": "1521679000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "795105000", "sellingGeneralAndAdministrative": "121950000", "netIncomeFromContinuingOperations": "48753000" }, "balance": { "goodwill": "None", "inventory": "54198000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "10304900000", "longTermDebt": "2465400000", "shortTermDebt": "140081000", "treasuryStock": "-1655447000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "5218670000", "totalLiabilities": "5984100000", "otherCurrentAssets": "344200000", "totalCurrentAssets": "880900000", "currentLongTermDebt": "654000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "258150000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9424000000", "currentAccountsPayable": "623129000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8127900000", "shortLongTermDebtTotal": "2605481000", "totalShareholderEquity": "4320800000", "capitalLeaseObligations": "900589000", "otherCurrentLiabilities": "1164300000", "totalCurrentLiabilities": "1164300000", "otherNonCurrentLiabilities": "2354400000", "totalNonCurrentLiabilities": "4819800000", "cashAndShortTermInvestments": "521200000", "commonStockSharesOutstanding": "154290741", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "521200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47528000", "profitLoss": "None", "dividendPayout": "77204000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "12809000", "operatingCashflow": "1422163000", "capitalExpenditures": "688213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-794513000", "cashflowFromInvestment": "-417710000", "stockBasedCompensation": "63382000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77204000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "209940000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-137517000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "795105000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2801215000, "cost_of_revenue": 1521679000, "gross_profit": 1279536000, "research_and_development": null, "selling_general_admin": 121950000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 264664000, "depreciation_amortisation": 795105000, "ebitda": 1059769000, "interest_expense": 221773000, "interest_income": null, "other_non_operating": null, "pretax_income": 42891000, "tax_provision": -5862000, "effective_tax_rate": null, "net_income": -73664000, "net_income_continuing_ops": 48753000, "net_income_to_common": -73664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 521200000, "short_term_investments": null, "net_receivables": 258150000, "inventory": 54198000, "other_current_assets": null, "total_current_assets": 880900000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9424000000, "total_assets": 10304900000, "short_term_debt": 140081000, "accounts_payable": 623129000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1164300000, "long_term_debt": 2465400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4819800000, "total_liabilities": 5984100000, "total_debt": 2605481000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5218670000, "total_equity": 4320800000, "shares_outstanding": 154290741, "operating_cash_flow": 1422163000, "stock_based_compensation": 63382000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 688213000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -417710000, "dividends_paid": 77204000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -794513000, "free_cash_flow": 2110376000, "net_change_in_cash": 209940000 }, "raw_data": { "income": { "ebit": "264664000", "ebitda": "1059769000", "netIncome": "-73664000", "grossProfit": "1279536000", "depreciation": "None", "totalRevenue": "2801215000", "costOfRevenue": "1521679000", "interestIncome": "238544000", "incomeBeforeTax": "42891000", "interestExpense": "221773000", "operatingIncome": "281435000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-5862000", "reportedCurrency": "USD", "netInterestIncome": "-238544000", "nonInterestIncome": "None", "operatingExpenses": "998101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-16771000", "costofGoodsAndServicesSold": "1521679000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "795105000", "sellingGeneralAndAdministrative": "121950000", "netIncomeFromContinuingOperations": "48753000" }, "balance": { "goodwill": "None", "inventory": "54198000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "10304900000", "longTermDebt": "2465400000", "shortTermDebt": "140081000", "treasuryStock": "-1655447000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "5218670000", "totalLiabilities": "5984100000", "otherCurrentAssets": "344200000", "totalCurrentAssets": "880900000", "currentLongTermDebt": "654000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "258150000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9424000000", "currentAccountsPayable": "623129000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8127900000", "shortLongTermDebtTotal": "2605481000", "totalShareholderEquity": "4320800000", "capitalLeaseObligations": "900589000", "otherCurrentLiabilities": "1164300000", "totalCurrentLiabilities": "1164300000", "otherNonCurrentLiabilities": "2354400000", "totalNonCurrentLiabilities": "4819800000", "cashAndShortTermInvestments": "521200000", "commonStockSharesOutstanding": "154290741", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "521200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47528000", "profitLoss": "None", "dividendPayout": "77204000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "12809000", "operatingCashflow": "1422163000", "capitalExpenditures": "688213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-794513000", "cashflowFromInvestment": "-417710000", "stockBasedCompensation": "63382000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77204000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "209940000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-137517000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "795105000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "income_statement": { "revenue": 1751709000, "cost_of_revenue": 1759714000, "gross_profit": -8005000, "ebit": -1379612000, "ebitda": -392373000, "pretax_income": -1549035000, "tax_provision": -293741000, "net_income": -1148777000, "net_income_to_common": -1148777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 310600000, "total_current_assets": 1000300000, "total_assets": 10620800000, "short_term_debt": 103758000, "long_term_debt": 2988100000, "total_debt": 3091858000, "total_liabilities": 6226700000, "total_equity": 4394100000, "shares_outstanding": 153507109, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 802708000, "capital_expenditure": 872770000, "free_cash_flow": 1675478000, "dividends_paid": 95989000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300695, "ticker_id": 2770, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1379612000", "ebitda": "-392373000", "netIncome": "-1148777000", "grossProfit": "-8005000", "depreciation": "None", "totalRevenue": "1751709000", "costOfRevenue": "1759714000", "interestIncome": "186726000", "incomeBeforeTax": "-1549035000", "interestExpense": "169423000", "operatingIncome": "-1362309000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-293741000", "reportedCurrency": "USD", "netInterestIncome": "-186726000", "nonInterestIncome": "None", "operatingExpenses": "1354304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-17303000", "costofGoodsAndServicesSold": "1759714000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "987239000", "sellingGeneralAndAdministrative": "140243000", "netIncomeFromContinuingOperations": "-1255294000" }, "balance": { "goodwill": "None", "inventory": "66076000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "10620800000", "longTermDebt": "2988100000", "shortTermDebt": "103758000", "treasuryStock": "-1690661000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "5369538000", "totalLiabilities": "6226700000", "otherCurrentAssets": "362000000", "totalCurrentAssets": "1000300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "262014000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9620500000", "currentAccountsPayable": "407097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8269038000", "shortLongTermDebtTotal": "3091825000", "totalShareholderEquity": "4394100000", "capitalLeaseObligations": "948846000", "otherCurrentLiabilities": "716300000", "totalCurrentLiabilities": "716300000", "otherNonCurrentLiabilities": "1496888000", "totalNonCurrentLiabilities": "5510400000", "cashAndShortTermInvestments": "310600000", "commonStockSharesOutstanding": "153507109", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "310600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1262445000", "profitLoss": "None", "dividendPayout": "95989000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "5953000", "operatingCashflow": "802708000", "capitalExpenditures": "872770000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58149000", "cashflowFromInvestment": "-859020000", "stockBasedCompensation": "24812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95989000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16601000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43673000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "987239000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1751709000, "cost_of_revenue": 1759714000, "gross_profit": -8005000, "research_and_development": null, "selling_general_admin": 140243000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1379612000, "depreciation_amortisation": 987239000, "ebitda": -392373000, "interest_expense": 169423000, "interest_income": null, "other_non_operating": null, "pretax_income": -1549035000, "tax_provision": -293741000, "effective_tax_rate": null, "net_income": -1148777000, "net_income_continuing_ops": -1255294000, "net_income_to_common": -1148777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 310600000, "short_term_investments": null, "net_receivables": 262014000, "inventory": 66076000, "other_current_assets": null, "total_current_assets": 1000300000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9620500000, "total_assets": 10620800000, "short_term_debt": 103758000, "accounts_payable": 407097000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 716300000, "long_term_debt": 2988100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5510400000, "total_liabilities": 6226700000, "total_debt": 3091858000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5369538000, "total_equity": 4394100000, "shares_outstanding": 153507109, "operating_cash_flow": 802708000, "stock_based_compensation": 24812000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 872770000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -859020000, "dividends_paid": 95989000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 58149000, "free_cash_flow": 1675478000, "net_change_in_cash": -16601000 }, "raw_data": { "income": { "ebit": "-1379612000", "ebitda": "-392373000", "netIncome": "-1148777000", "grossProfit": "-8005000", "depreciation": "None", "totalRevenue": "1751709000", "costOfRevenue": "1759714000", "interestIncome": "186726000", "incomeBeforeTax": "-1549035000", "interestExpense": "169423000", "operatingIncome": "-1362309000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-293741000", "reportedCurrency": "USD", "netInterestIncome": "-186726000", "nonInterestIncome": "None", "operatingExpenses": "1354304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-17303000", "costofGoodsAndServicesSold": "1759714000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "987239000", "sellingGeneralAndAdministrative": "140243000", "netIncomeFromContinuingOperations": "-1255294000" }, "balance": { "goodwill": "None", "inventory": "66076000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "10620800000", "longTermDebt": "2988100000", "shortTermDebt": "103758000", "treasuryStock": "-1690661000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "5369538000", "totalLiabilities": "6226700000", "otherCurrentAssets": "362000000", "totalCurrentAssets": "1000300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "262014000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9620500000", "currentAccountsPayable": "407097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8269038000", "shortLongTermDebtTotal": "3091825000", "totalShareholderEquity": "4394100000", "capitalLeaseObligations": "948846000", "otherCurrentLiabilities": "716300000", "totalCurrentLiabilities": "716300000", "otherNonCurrentLiabilities": "1496888000", "totalNonCurrentLiabilities": "5510400000", "cashAndShortTermInvestments": "310600000", "commonStockSharesOutstanding": "153507109", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "310600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1262445000", "profitLoss": "None", "dividendPayout": "95989000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "5953000", "operatingCashflow": "802708000", "capitalExpenditures": "872770000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58149000", "cashflowFromInvestment": "-859020000", "stockBasedCompensation": "24812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95989000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16601000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43673000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "987239000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "income_statement": { "revenue": 2817111000, "cost_of_revenue": 1929337000, "gross_profit": 887774000, "ebit": 445293000, "ebitda": 1593135000, "pretax_income": 203498000, "tax_provision": 14683000, "net_income": 1149732000, "net_income_to_common": 1149732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 306800000, "total_current_assets": 974400000, "total_assets": 11718500000, "short_term_debt": 92286000, "long_term_debt": 2803381000, "total_debt": 2895667000, "total_liabilities": 5913900000, "total_equity": 5804600000, "shares_outstanding": 164812428, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1562888000, "capital_expenditure": 2556586000, "free_cash_flow": 4119474000, "dividends_paid": 163669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300700, "ticker_id": 2770, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "445293000", "ebitda": "1593135000", "netIncome": "1149732000", "grossProfit": "887774000", "depreciation": "None", "totalRevenue": "2817111000", "costOfRevenue": "1929337000", "interestIncome": "22520000", "incomeBeforeTax": "203498000", "interestExpense": "241795000", "operatingIncome": "445293000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "14683000", "reportedCurrency": "USD", "netInterestIncome": "-241795000", "nonInterestIncome": "None", "operatingExpenses": "442481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-22520000", "costofGoodsAndServicesSold": "1929337000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1147842000", "sellingGeneralAndAdministrative": "232736000", "netIncomeFromContinuingOperations": "188815000" }, "balance": { "goodwill": "None", "inventory": "76123000", "commonStock": "195089000", "currentDebt": "None", "investments": "None", "totalAssets": "11718500000", "longTermDebt": "2803381000", "shortTermDebt": "92286000", "treasuryStock": "-1717217000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6614304000", "totalLiabilities": "5913900000", "otherCurrentAssets": "543700000", "totalCurrentAssets": "974400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "426684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10744100000", "currentAccountsPayable": "602096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9969743000", "shortLongTermDebtTotal": "2895667000", "totalShareholderEquity": "5804600000", "capitalLeaseObligations": "613610000", "otherCurrentLiabilities": "942800000", "totalCurrentLiabilities": "942800000", "otherNonCurrentLiabilities": "1439201000", "totalNonCurrentLiabilities": "4971100000", "cashAndShortTermInvestments": "306800000", "commonStockSharesOutstanding": "164812428", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "306800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1253302000", "profitLoss": "None", "dividendPayout": "163669000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "10258000", "operatingCashflow": "1562888000", "capitalExpenditures": "2556586000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1134908000", "cashflowFromInvestment": "-2536204000", "stockBasedCompensation": "50170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "163669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2177093000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-499924000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1147842000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2817111000, "cost_of_revenue": 1929337000, "gross_profit": 887774000, "research_and_development": null, "selling_general_admin": 232736000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 445293000, "depreciation_amortisation": 1147842000, "ebitda": 1593135000, "interest_expense": 241795000, "interest_income": null, "other_non_operating": null, "pretax_income": 203498000, "tax_provision": 14683000, "effective_tax_rate": null, "net_income": 1149732000, "net_income_continuing_ops": 188815000, "net_income_to_common": 1149732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 306800000, "short_term_investments": null, "net_receivables": 426684000, "inventory": 76123000, "other_current_assets": null, "total_current_assets": 974400000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10744100000, "total_assets": 11718500000, "short_term_debt": 92286000, "accounts_payable": 602096000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 942800000, "long_term_debt": 2803381000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4971100000, "total_liabilities": 5913900000, "total_debt": 2895667000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6614304000, "total_equity": 5804600000, "shares_outstanding": 164812428, "operating_cash_flow": 1562888000, "stock_based_compensation": 50170000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2556586000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2536204000, "dividends_paid": 163669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1134908000, "free_cash_flow": 4119474000, "net_change_in_cash": -2177093000 }, "raw_data": { "income": { "ebit": "445293000", "ebitda": "1593135000", "netIncome": "1149732000", "grossProfit": "887774000", "depreciation": "None", "totalRevenue": "2817111000", "costOfRevenue": "1929337000", "interestIncome": "22520000", "incomeBeforeTax": "203498000", "interestExpense": "241795000", "operatingIncome": "445293000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "14683000", "reportedCurrency": "USD", "netInterestIncome": "-241795000", "nonInterestIncome": "None", "operatingExpenses": "442481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-22520000", "costofGoodsAndServicesSold": "1929337000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1147842000", "sellingGeneralAndAdministrative": "232736000", "netIncomeFromContinuingOperations": "188815000" }, "balance": { "goodwill": "None", "inventory": "76123000", "commonStock": "195089000", "currentDebt": "None", "investments": "None", "totalAssets": "11718500000", "longTermDebt": "2803381000", "shortTermDebt": "92286000", "treasuryStock": "-1717217000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6614304000", "totalLiabilities": "5913900000", "otherCurrentAssets": "543700000", "totalCurrentAssets": "974400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "426684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10744100000", "currentAccountsPayable": "602096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9969743000", "shortLongTermDebtTotal": "2895667000", "totalShareholderEquity": "5804600000", "capitalLeaseObligations": "613610000", "otherCurrentLiabilities": "942800000", "totalCurrentLiabilities": "942800000", "otherNonCurrentLiabilities": "1439201000", "totalNonCurrentLiabilities": "4971100000", "cashAndShortTermInvestments": "306800000", "commonStockSharesOutstanding": "164812428", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "306800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1253302000", "profitLoss": "None", "dividendPayout": "163669000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "10258000", "operatingCashflow": "1562888000", "capitalExpenditures": "2556586000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1134908000", "cashflowFromInvestment": "-2536204000", "stockBasedCompensation": "50170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "163669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2177093000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-499924000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1147842000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "income_statement": { "revenue": 2586627000, "cost_of_revenue": 1527795000, "gross_profit": 1058832000, "ebit": 220361000, "ebitda": 1083779000, "pretax_income": 432338000, "tax_provision": 9330000, "net_income": 411094000, "net_income_to_common": 411094000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 387400000, "total_current_assets": 879800000, "total_assets": 11052600000, "short_term_debt": 10600000, "long_term_debt": 3227134000, "total_debt": 3237734000, "total_liabilities": 5855000000, "total_equity": 5197600000, "shares_outstanding": 174209000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 749395000, "capital_expenditure": 1805915000, "free_cash_flow": 2555310000, "dividends_paid": 173044000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300705, "ticker_id": 2770, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "220361000", "ebitda": "1083779000", "netIncome": "411094000", "grossProfit": "1058832000", "depreciation": "None", "totalRevenue": "2586627000", "costOfRevenue": "1527795000", "interestIncome": "15775000", "incomeBeforeTax": "432338000", "interestExpense": "180359000", "operatingIncome": "629717000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "9330000", "reportedCurrency": "USD", "netInterestIncome": "-197379000", "nonInterestIncome": "None", "operatingExpenses": "364560000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-15775000", "costofGoodsAndServicesSold": "1527795000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "863418000", "sellingGeneralAndAdministrative": "216024000", "netIncomeFromContinuingOperations": "423008000" }, "balance": { "goodwill": "None", "inventory": "87911000", "commonStock": "195077000", "currentDebt": "None", "investments": "None", "totalAssets": "11052600000", "longTermDebt": "3227134000", "shortTermDebt": "10600000", "treasuryStock": "-1249162000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "5513529000", "totalLiabilities": "5855000000", "otherCurrentAssets": "492400000", "totalCurrentAssets": "879800000", "currentLongTermDebt": "10583000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "331859000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10172800000", "currentAccountsPayable": "596071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9757564000", "shortLongTermDebtTotal": "3237734000", "totalShareholderEquity": "5197600000", "capitalLeaseObligations": "125800000", "otherCurrentLiabilities": "835500000", "totalCurrentLiabilities": "846100000", "otherNonCurrentLiabilities": "1651859000", "totalNonCurrentLiabilities": "5008900000", "cashAndShortTermInvestments": "387400000", "commonStockSharesOutstanding": "174209000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "387400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "411094000", "profitLoss": "None", "dividendPayout": "173044000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "16794000", "operatingCashflow": "749395000", "capitalExpenditures": "1805915000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "143562000", "cashflowFromInvestment": "-1804740000", "stockBasedCompensation": "34467000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "173044000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-548885000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8076000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "847431000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2586627000, "cost_of_revenue": 1527795000, "gross_profit": 1058832000, "research_and_development": null, "selling_general_admin": 216024000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 220361000, "depreciation_amortisation": 863418000, "ebitda": 1083779000, "interest_expense": 180359000, "interest_income": null, "other_non_operating": null, "pretax_income": 432338000, "tax_provision": 9330000, "effective_tax_rate": null, "net_income": 411094000, "net_income_continuing_ops": 423008000, "net_income_to_common": 411094000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 387400000, "short_term_investments": null, "net_receivables": 331859000, "inventory": 87911000, "other_current_assets": null, "total_current_assets": 879800000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10172800000, "total_assets": 11052600000, "short_term_debt": 10600000, "accounts_payable": 596071000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 846100000, "long_term_debt": 3227134000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5008900000, "total_liabilities": 5855000000, "total_debt": 3237734000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5513529000, "total_equity": 5197600000, "shares_outstanding": 174209000, "operating_cash_flow": 749395000, "stock_based_compensation": 34467000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1805915000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1804740000, "dividends_paid": 173044000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 143562000, "free_cash_flow": 2555310000, "net_change_in_cash": -548885000 }, "raw_data": { "income": { "ebit": "220361000", "ebitda": "1083779000", "netIncome": "411094000", "grossProfit": "1058832000", "depreciation": "None", "totalRevenue": "2586627000", "costOfRevenue": "1527795000", "interestIncome": "15775000", "incomeBeforeTax": "432338000", "interestExpense": "180359000", "operatingIncome": "629717000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "9330000", "reportedCurrency": "USD", "netInterestIncome": "-197379000", "nonInterestIncome": "None", "operatingExpenses": "364560000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-15775000", "costofGoodsAndServicesSold": "1527795000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "863418000", "sellingGeneralAndAdministrative": "216024000", "netIncomeFromContinuingOperations": "423008000" }, "balance": { "goodwill": "None", "inventory": "87911000", "commonStock": "195077000", "currentDebt": "None", "investments": "None", "totalAssets": "11052600000", "longTermDebt": "3227134000", "shortTermDebt": "10600000", "treasuryStock": "-1249162000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "5513529000", "totalLiabilities": "5855000000", "otherCurrentAssets": "492400000", "totalCurrentAssets": "879800000", "currentLongTermDebt": "10583000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "331859000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10172800000", "currentAccountsPayable": "596071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9757564000", "shortLongTermDebtTotal": "3237734000", "totalShareholderEquity": "5197600000", "capitalLeaseObligations": "125800000", "otherCurrentLiabilities": "835500000", "totalCurrentLiabilities": "846100000", "otherNonCurrentLiabilities": "1651859000", "totalNonCurrentLiabilities": "5008900000", "cashAndShortTermInvestments": "387400000", "commonStockSharesOutstanding": "174209000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "387400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "411094000", "profitLoss": "None", "dividendPayout": "173044000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "16794000", "operatingCashflow": "749395000", "capitalExpenditures": "1805915000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "143562000", "cashflowFromInvestment": "-1804740000", "stockBasedCompensation": "34467000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "173044000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-548885000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8076000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "847431000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "income_statement": { "revenue": 732354000, "cost_of_revenue": 542230000, "gross_profit": 190124000, "ebit": 137067000, "ebitda": 408227000, "pretax_income": 119140000, "tax_provision": 49945000, "net_income": 52986000, "net_income_to_common": 52986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 378753000, "total_current_assets": 936951000, "total_assets": 10035634000, "short_term_debt": 272761000, "long_term_debt": 1548147000, "total_debt": 1820908000, "total_liabilities": 4802754000, "total_equity": 5098896000, "shares_outstanding": 144381000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 321184000, "capital_expenditure": 410519000, "free_cash_flow": 731703000, "dividends_paid": 50173000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300668, "ticker_id": 2770, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137067000", "ebitda": "408227000", "netIncome": "52986000", "grossProfit": "190124000", "depreciation": "None", "totalRevenue": "732354000", "costOfRevenue": "542230000", "interestIncome": "None", "incomeBeforeTax": "119140000", "interestExpense": "28977000000", "operatingIncome": "137067000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "49945000", "reportedCurrency": "USD", "netInterestIncome": "-28977000", "nonInterestIncome": "None", "operatingExpenses": "53057000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "542230000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271160000", "sellingGeneralAndAdministrative": "34870000", "netIncomeFromContinuingOperations": "69195000" }, "balance": { "goodwill": "None", "inventory": "58428000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "10035634000", "longTermDebt": "1548147000", "shortTermDebt": "272761000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6694131000", "totalLiabilities": "4802754000", "otherCurrentAssets": "32540999", "totalCurrentAssets": "936951000", "currentLongTermDebt": "2547000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "467229000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9098683000", "currentAccountsPayable": "645829000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2300069000", "totalShareholderEquity": "5098896000", "capitalLeaseObligations": "749375000", "otherCurrentLiabilities": "-19474404000", "totalCurrentLiabilities": "1134186000", "otherNonCurrentLiabilities": "256209000", "totalNonCurrentLiabilities": "3668568000", "cashAndShortTermInvestments": "378753000", "commonStockSharesOutstanding": "144381000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "378753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53528000", "profitLoss": "None", "dividendPayout": "50173000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-479000", "operatingCashflow": "321184000", "capitalExpenditures": "410519000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "90892000", "cashflowFromInvestment": "-410519000", "stockBasedCompensation": "15433000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50173000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-777000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "271160000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 732354000, "cost_of_revenue": 542230000, "gross_profit": 190124000, "research_and_development": null, "selling_general_admin": 34870000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137067000, "depreciation_amortisation": 271160000, "ebitda": 408227000, "interest_expense": 28977000000, "interest_income": null, "other_non_operating": null, "pretax_income": 119140000, "tax_provision": 49945000, "effective_tax_rate": null, "net_income": 52986000, "net_income_continuing_ops": 69195000, "net_income_to_common": 52986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 378753000, "short_term_investments": null, "net_receivables": 467229000, "inventory": 58428000, "other_current_assets": null, "total_current_assets": 936951000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9098683000, "total_assets": 10035634000, "short_term_debt": 272761000, "accounts_payable": 645829000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1134186000, "long_term_debt": 1548147000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3668568000, "total_liabilities": 4802754000, "total_debt": 1820908000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6694131000, "total_equity": 5098896000, "shares_outstanding": 144381000, "operating_cash_flow": 321184000, "stock_based_compensation": 15433000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 410519000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -410519000, "dividends_paid": 50173000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 90892000, "free_cash_flow": 731703000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "137067000", "ebitda": "408227000", "netIncome": "52986000", "grossProfit": "190124000", "depreciation": "None", "totalRevenue": "732354000", "costOfRevenue": "542230000", "interestIncome": "None", "incomeBeforeTax": "119140000", "interestExpense": "28977000000", "operatingIncome": "137067000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "49945000", "reportedCurrency": "USD", "netInterestIncome": "-28977000", "nonInterestIncome": "None", "operatingExpenses": "53057000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "542230000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271160000", "sellingGeneralAndAdministrative": "34870000", "netIncomeFromContinuingOperations": "69195000" }, "balance": { "goodwill": "None", "inventory": "58428000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "10035634000", "longTermDebt": "1548147000", "shortTermDebt": "272761000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6694131000", "totalLiabilities": "4802754000", "otherCurrentAssets": "32540999", "totalCurrentAssets": "936951000", "currentLongTermDebt": "2547000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "467229000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9098683000", "currentAccountsPayable": "645829000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2300069000", "totalShareholderEquity": "5098896000", "capitalLeaseObligations": "749375000", "otherCurrentLiabilities": "-19474404000", "totalCurrentLiabilities": "1134186000", "otherNonCurrentLiabilities": "256209000", "totalNonCurrentLiabilities": "3668568000", "cashAndShortTermInvestments": "378753000", "commonStockSharesOutstanding": "144381000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "378753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53528000", "profitLoss": "None", "dividendPayout": "50173000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-479000", "operatingCashflow": "321184000", "capitalExpenditures": "410519000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "90892000", "cashflowFromInvestment": "-410519000", "stockBasedCompensation": "15433000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50173000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-777000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "271160000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "income_statement": { "revenue": 642062000, "cost_of_revenue": -456585000, "gross_profit": 1098647000, "ebit": 44881000, "ebitda": 268011000, "pretax_income": 22111000, "tax_provision": 33965000, "net_income": 11857000, "net_income_to_common": 11857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 377000000, "total_current_assets": 907344000, "total_assets": 9832626000, "short_term_debt": 281348000, "long_term_debt": 1382566000, "total_debt": 1663914000, "total_liabilities": 4595929000, "total_equity": 5118380000, "shares_outstanding": 144025000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 249646000, "capital_expenditure": 198233000, "free_cash_flow": 447879000, "dividends_paid": 46406000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300669, "ticker_id": 2770, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44881000", "ebitda": "268011000", "netIncome": "11857000", "grossProfit": "1098647000", "depreciation": "None", "totalRevenue": "642062000", "costOfRevenue": "-456585000", "interestIncome": "22770000", "incomeBeforeTax": "22111000", "interestExpense": "22770000", "operatingIncome": "59339000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "33965000", "reportedCurrency": "USD", "netInterestIncome": "-22770000", "nonInterestIncome": "None", "operatingExpenses": "1039308000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-456585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "223130000", "sellingGeneralAndAdministrative": "38640000", "netIncomeFromContinuingOperations": "22260000" }, "balance": { "goodwill": "None", "inventory": "62147000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "9832626000", "longTermDebt": "1382566000", "shortTermDebt": "281348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6691318000", "totalLiabilities": "4595929000", "otherCurrentAssets": "184453000", "totalCurrentAssets": "907344000", "currentLongTermDebt": "2514000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "283744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8925282000", "currentAccountsPayable": "572183000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8941810000", "shortLongTermDebtTotal": "2201687000", "totalShareholderEquity": "5118380000", "capitalLeaseObligations": "816607000", "otherCurrentLiabilities": "209218000", "totalCurrentLiabilities": "1062749000", "otherNonCurrentLiabilities": "263596000", "totalNonCurrentLiabilities": "3533180000", "cashAndShortTermInvestments": "377000000", "commonStockSharesOutstanding": "144025000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "377000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22573000", "profitLoss": "None", "dividendPayout": "46406000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "8071000", "operatingCashflow": "249646000", "capitalExpenditures": "198233000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120205000", "cashflowFromInvestment": "-177514000", "stockBasedCompensation": "16614000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46406000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-102620000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "255381000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 642062000, "cost_of_revenue": -456585000, "gross_profit": 1098647000, "research_and_development": null, "selling_general_admin": 38640000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44881000, "depreciation_amortisation": 223130000, "ebitda": 268011000, "interest_expense": 22770000, "interest_income": null, "other_non_operating": null, "pretax_income": 22111000, "tax_provision": 33965000, "effective_tax_rate": null, "net_income": 11857000, "net_income_continuing_ops": 22260000, "net_income_to_common": 11857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 377000000, "short_term_investments": null, "net_receivables": 283744000, "inventory": 62147000, "other_current_assets": null, "total_current_assets": 907344000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8925282000, "total_assets": 9832626000, "short_term_debt": 281348000, "accounts_payable": 572183000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1062749000, "long_term_debt": 1382566000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3533180000, "total_liabilities": 4595929000, "total_debt": 1663914000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6691318000, "total_equity": 5118380000, "shares_outstanding": 144025000, "operating_cash_flow": 249646000, "stock_based_compensation": 16614000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 198233000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -177514000, "dividends_paid": 46406000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -120205000, "free_cash_flow": 447879000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44881000", "ebitda": "268011000", "netIncome": "11857000", "grossProfit": "1098647000", "depreciation": "None", "totalRevenue": "642062000", "costOfRevenue": "-456585000", "interestIncome": "22770000", "incomeBeforeTax": "22111000", "interestExpense": "22770000", "operatingIncome": "59339000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "33965000", "reportedCurrency": "USD", "netInterestIncome": "-22770000", "nonInterestIncome": "None", "operatingExpenses": "1039308000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-456585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "223130000", "sellingGeneralAndAdministrative": "38640000", "netIncomeFromContinuingOperations": "22260000" }, "balance": { "goodwill": "None", "inventory": "62147000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "9832626000", "longTermDebt": "1382566000", "shortTermDebt": "281348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6691318000", "totalLiabilities": "4595929000", "otherCurrentAssets": "184453000", "totalCurrentAssets": "907344000", "currentLongTermDebt": "2514000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "283744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8925282000", "currentAccountsPayable": "572183000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8941810000", "shortLongTermDebtTotal": "2201687000", "totalShareholderEquity": "5118380000", "capitalLeaseObligations": "816607000", "otherCurrentLiabilities": "209218000", "totalCurrentLiabilities": "1062749000", "otherNonCurrentLiabilities": "263596000", "totalNonCurrentLiabilities": "3533180000", "cashAndShortTermInvestments": "377000000", "commonStockSharesOutstanding": "144025000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "377000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22573000", "profitLoss": "None", "dividendPayout": "46406000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "8071000", "operatingCashflow": "249646000", "capitalExpenditures": "198233000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120205000", "cashflowFromInvestment": "-177514000", "stockBasedCompensation": "16614000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46406000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-102620000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "255381000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "income_statement": { "revenue": 720966000, "cost_of_revenue": 244787000, "gross_profit": 476179000, "ebit": 21064000, "ebitda": 322203000, "pretax_income": -3662000, "tax_provision": 4157000, "net_income": -2973000, "net_income_to_common": -2973000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 425960000, "total_current_assets": 807480000, "total_assets": 9732762000, "short_term_debt": 211687000, "long_term_debt": 1425235000, "total_debt": 1636922000, "total_liabilities": 4483110000, "total_equity": 5121387000, "shares_outstanding": 142731000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 339431000, "capital_expenditure": 171986000, "free_cash_flow": 511417000, "dividends_paid": 46387000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300671, "ticker_id": 2770, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21064000", "ebitda": "322203000", "netIncome": "-2973000", "grossProfit": "476179000", "depreciation": "None", "totalRevenue": "720966000", "costOfRevenue": "244787000", "interestIncome": "24726000", "incomeBeforeTax": "-3662000", "interestExpense": "24726000", "operatingIncome": "5793000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4157000", "reportedCurrency": "USD", "netInterestIncome": "-24726000", "nonInterestIncome": "None", "operatingExpenses": "470386000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "244787000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "301139000", "sellingGeneralAndAdministrative": "30858000", "netIncomeFromContinuingOperations": "-7819000" }, "balance": { "goodwill": "None", "inventory": "62147000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "9732762000", "longTermDebt": "1425235000", "shortTermDebt": "211687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6725833000", "totalLiabilities": "4483110000", "otherCurrentAssets": "35629000", "totalCurrentAssets": "807480000", "currentLongTermDebt": "918000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "283744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8925282000", "currentAccountsPayable": "429658000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8867022000", "shortLongTermDebtTotal": "2219004000", "totalShareholderEquity": "5121387000", "capitalLeaseObligations": "792851000", "otherCurrentLiabilities": "216401000", "totalCurrentLiabilities": "857746000", "otherNonCurrentLiabilities": "249521000", "totalNonCurrentLiabilities": "3625364000", "cashAndShortTermInvestments": "425960000", "commonStockSharesOutstanding": "142731000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "425960000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8316000", "profitLoss": "None", "dividendPayout": "46387000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-492000", "operatingCashflow": "339431000", "capitalExpenditures": "171986000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121505000", "cashflowFromInvestment": "-171986000", "stockBasedCompensation": "6498000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46387000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "283465000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 720966000, "cost_of_revenue": 244787000, "gross_profit": 476179000, "research_and_development": null, "selling_general_admin": 30858000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21064000, "depreciation_amortisation": 301139000, "ebitda": 322203000, "interest_expense": 24726000, "interest_income": null, "other_non_operating": null, "pretax_income": -3662000, "tax_provision": 4157000, "effective_tax_rate": null, "net_income": -2973000, "net_income_continuing_ops": -7819000, "net_income_to_common": -2973000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 425960000, "short_term_investments": null, "net_receivables": 283744000, "inventory": 62147000, "other_current_assets": null, "total_current_assets": 807480000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8925282000, "total_assets": 9732762000, "short_term_debt": 211687000, "accounts_payable": 429658000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 857746000, "long_term_debt": 1425235000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3625364000, "total_liabilities": 4483110000, "total_debt": 1636922000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6725833000, "total_equity": 5121387000, "shares_outstanding": 142731000, "operating_cash_flow": 339431000, "stock_based_compensation": 6498000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 171986000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -171986000, "dividends_paid": 46387000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -121505000, "free_cash_flow": 511417000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21064000", "ebitda": "322203000", "netIncome": "-2973000", "grossProfit": "476179000", "depreciation": "None", "totalRevenue": "720966000", "costOfRevenue": "244787000", "interestIncome": "24726000", "incomeBeforeTax": "-3662000", "interestExpense": "24726000", "operatingIncome": "5793000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4157000", "reportedCurrency": "USD", "netInterestIncome": "-24726000", "nonInterestIncome": "None", "operatingExpenses": "470386000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "244787000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "301139000", "sellingGeneralAndAdministrative": "30858000", "netIncomeFromContinuingOperations": "-7819000" }, "balance": { "goodwill": "None", "inventory": "62147000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "9732762000", "longTermDebt": "1425235000", "shortTermDebt": "211687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6725833000", "totalLiabilities": "4483110000", "otherCurrentAssets": "35629000", "totalCurrentAssets": "807480000", "currentLongTermDebt": "918000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "283744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8925282000", "currentAccountsPayable": "429658000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8867022000", "shortLongTermDebtTotal": "2219004000", "totalShareholderEquity": "5121387000", "capitalLeaseObligations": "792851000", "otherCurrentLiabilities": "216401000", "totalCurrentLiabilities": "857746000", "otherNonCurrentLiabilities": "249521000", "totalNonCurrentLiabilities": "3625364000", "cashAndShortTermInvestments": "425960000", "commonStockSharesOutstanding": "142731000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "425960000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8316000", "profitLoss": "None", "dividendPayout": "46387000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-492000", "operatingCashflow": "339431000", "capitalExpenditures": "171986000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121505000", "cashflowFromInvestment": "-171986000", "stockBasedCompensation": "6498000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46387000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "283465000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "income_statement": { "revenue": 683065000, "cost_of_revenue": 528948000, "gross_profit": 154117000, "ebit": 59907000, "ebitda": 319231000, "pretax_income": 34854000, "tax_provision": 1032000, "net_income": 22280000, "net_income_to_common": 22280000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 379631000, "total_current_assets": 762125000, "total_assets": 9839515000, "short_term_debt": 191569000, "long_term_debt": 1474959000, "total_debt": 1666528000, "total_liabilities": 4482335000, "total_equity": 5198526000, "shares_outstanding": 143216000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 358050000, "capital_expenditure": 309641000, "free_cash_flow": 667691000, "dividends_paid": 46386000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300672, "ticker_id": 2770, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59907000", "ebitda": "319231000", "netIncome": "22280000", "grossProfit": "154117000", "depreciation": "None", "totalRevenue": "683065000", "costOfRevenue": "528948000", "interestIncome": "25053000", "incomeBeforeTax": "34854000", "interestExpense": "25053000", "operatingIncome": "92211000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1032000", "reportedCurrency": "USD", "netInterestIncome": "-25053000", "nonInterestIncome": "None", "operatingExpenses": "61906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "528948000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259324000", "sellingGeneralAndAdministrative": "36919000", "netIncomeFromContinuingOperations": "33822000" }, "balance": { "goodwill": "None", "inventory": "62515000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "9839515000", "longTermDebt": "1474959000", "shortTermDebt": "191569000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6775193000", "totalLiabilities": "4482335000", "otherCurrentAssets": "45946000", "totalCurrentAssets": "762125000", "currentLongTermDebt": "910000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "274033000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9077390000", "currentAccountsPayable": "509225000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9020646000", "shortLongTermDebtTotal": "2161089000", "totalShareholderEquity": "5198526000", "capitalLeaseObligations": "685220000", "otherCurrentLiabilities": "154407000", "totalCurrentLiabilities": "909297000", "otherNonCurrentLiabilities": "254400000", "totalNonCurrentLiabilities": "3573038000", "cashAndShortTermInvestments": "379631000", "commonStockSharesOutstanding": "143216000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "379631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22280000", "profitLoss": "None", "dividendPayout": "46386000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "6811000", "operatingCashflow": "358050000", "capitalExpenditures": "309641000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60513000", "cashflowFromInvestment": "-679056215", "stockBasedCompensation": "22006095", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46386000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2548000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "453289840", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 683065000, "cost_of_revenue": 528948000, "gross_profit": 154117000, "research_and_development": null, "selling_general_admin": 36919000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59907000, "depreciation_amortisation": 259324000, "ebitda": 319231000, "interest_expense": 25053000, "interest_income": null, "other_non_operating": null, "pretax_income": 34854000, "tax_provision": 1032000, "effective_tax_rate": null, "net_income": 22280000, "net_income_continuing_ops": 33822000, "net_income_to_common": 22280000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 379631000, "short_term_investments": null, "net_receivables": 274033000, "inventory": 62515000, "other_current_assets": null, "total_current_assets": 762125000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9077390000, "total_assets": 9839515000, "short_term_debt": 191569000, "accounts_payable": 509225000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 909297000, "long_term_debt": 1474959000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3573038000, "total_liabilities": 4482335000, "total_debt": 1666528000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6775193000, "total_equity": 5198526000, "shares_outstanding": 143216000, "operating_cash_flow": 358050000, "stock_based_compensation": 22006095, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 309641000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -679056215, "dividends_paid": 46386000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60513000, "free_cash_flow": 667691000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59907000", "ebitda": "319231000", "netIncome": "22280000", "grossProfit": "154117000", "depreciation": "None", "totalRevenue": "683065000", "costOfRevenue": "528948000", "interestIncome": "25053000", "incomeBeforeTax": "34854000", "interestExpense": "25053000", "operatingIncome": "92211000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1032000", "reportedCurrency": "USD", "netInterestIncome": "-25053000", "nonInterestIncome": "None", "operatingExpenses": "61906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "528948000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259324000", "sellingGeneralAndAdministrative": "36919000", "netIncomeFromContinuingOperations": "33822000" }, "balance": { "goodwill": "None", "inventory": "62515000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "9839515000", "longTermDebt": "1474959000", "shortTermDebt": "191569000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6775193000", "totalLiabilities": "4482335000", "otherCurrentAssets": "45946000", "totalCurrentAssets": "762125000", "currentLongTermDebt": "910000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "274033000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9077390000", "currentAccountsPayable": "509225000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9020646000", "shortLongTermDebtTotal": "2161089000", "totalShareholderEquity": "5198526000", "capitalLeaseObligations": "685220000", "otherCurrentLiabilities": "154407000", "totalCurrentLiabilities": "909297000", "otherNonCurrentLiabilities": "254400000", "totalNonCurrentLiabilities": "3573038000", "cashAndShortTermInvestments": "379631000", "commonStockSharesOutstanding": "143216000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "379631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22280000", "profitLoss": "None", "dividendPayout": "46386000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "6811000", "operatingCashflow": "358050000", "capitalExpenditures": "309641000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60513000", "cashflowFromInvestment": "-679056215", "stockBasedCompensation": "22006095", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46386000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2548000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "453289840", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "income_statement": { "revenue": 672730000, "cost_of_revenue": 448090000, "gross_profit": 224640000, "ebit": 146296000, "ebitda": 340456000, "pretax_income": 122773000, "tax_provision": 32722000, "net_income": 73036000, "net_income_to_common": 73036000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 392914000, "total_current_assets": 771411000, "total_assets": 9820323000, "short_term_debt": 244124000, "long_term_debt": 1474828000, "total_debt": 1718952000, "total_liabilities": 4543044000, "total_equity": 5120259000, "shares_outstanding": 145072000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 300681000, "capital_expenditure": 369785000, "free_cash_flow": 670466000, "dividends_paid": 47026000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300673, "ticker_id": 2770, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "146296000", "ebitda": "340456000", "netIncome": "73036000", "grossProfit": "224640000", "depreciation": "None", "totalRevenue": "672730000", "costOfRevenue": "448090000", "interestIncome": "23523000", "incomeBeforeTax": "122773000", "interestExpense": "23523000", "operatingIncome": "143894000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "32722000", "reportedCurrency": "USD", "netInterestIncome": "-23523000", "nonInterestIncome": "None", "operatingExpenses": "80746000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "448090000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "194160000", "sellingGeneralAndAdministrative": "30915000", "netIncomeFromContinuingOperations": "90051000" }, "balance": { "goodwill": "None", "inventory": "71048000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "9820323000", "longTermDebt": "1474828000", "shortTermDebt": "244124000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6799299000", "totalLiabilities": "4543044000", "otherCurrentAssets": "25200000", "totalCurrentAssets": "771411000", "currentLongTermDebt": "892000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "282249000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9048912000", "currentAccountsPayable": "538290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8993375000", "shortLongTermDebtTotal": "2202322000", "totalShareholderEquity": "5120259000", "capitalLeaseObligations": "726602000", "otherCurrentLiabilities": "168018000", "totalCurrentLiabilities": "1008523000", "otherNonCurrentLiabilities": "269334000", "totalNonCurrentLiabilities": "3534521000", "cashAndShortTermInvestments": "392914000", "commonStockSharesOutstanding": "145072000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "392914000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89418000", "profitLoss": "None", "dividendPayout": "47026000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-15851000", "operatingCashflow": "300681000", "capitalExpenditures": "369785000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "38158000", "cashflowFromInvestment": "-369785000", "stockBasedCompensation": "9905000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47026000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100072000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194160000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 672730000, "cost_of_revenue": 448090000, "gross_profit": 224640000, "research_and_development": null, "selling_general_admin": 30915000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 146296000, "depreciation_amortisation": 194160000, "ebitda": 340456000, "interest_expense": 23523000, "interest_income": null, "other_non_operating": null, "pretax_income": 122773000, "tax_provision": 32722000, "effective_tax_rate": null, "net_income": 73036000, "net_income_continuing_ops": 90051000, "net_income_to_common": 73036000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 392914000, "short_term_investments": null, "net_receivables": 282249000, "inventory": 71048000, "other_current_assets": null, "total_current_assets": 771411000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9048912000, "total_assets": 9820323000, "short_term_debt": 244124000, "accounts_payable": 538290000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1008523000, "long_term_debt": 1474828000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3534521000, "total_liabilities": 4543044000, "total_debt": 1718952000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6799299000, "total_equity": 5120259000, "shares_outstanding": 145072000, "operating_cash_flow": 300681000, "stock_based_compensation": 9905000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 369785000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -369785000, "dividends_paid": 47026000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 38158000, "free_cash_flow": 670466000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "146296000", "ebitda": "340456000", "netIncome": "73036000", "grossProfit": "224640000", "depreciation": "None", "totalRevenue": "672730000", "costOfRevenue": "448090000", "interestIncome": "23523000", "incomeBeforeTax": "122773000", "interestExpense": "23523000", "operatingIncome": "143894000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "32722000", "reportedCurrency": "USD", "netInterestIncome": "-23523000", "nonInterestIncome": "None", "operatingExpenses": "80746000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "448090000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "194160000", "sellingGeneralAndAdministrative": "30915000", "netIncomeFromContinuingOperations": "90051000" }, "balance": { "goodwill": "None", "inventory": "71048000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "9820323000", "longTermDebt": "1474828000", "shortTermDebt": "244124000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6799299000", "totalLiabilities": "4543044000", "otherCurrentAssets": "25200000", "totalCurrentAssets": "771411000", "currentLongTermDebt": "892000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "282249000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9048912000", "currentAccountsPayable": "538290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8993375000", "shortLongTermDebtTotal": "2202322000", "totalShareholderEquity": "5120259000", "capitalLeaseObligations": "726602000", "otherCurrentLiabilities": "168018000", "totalCurrentLiabilities": "1008523000", "otherNonCurrentLiabilities": "269334000", "totalNonCurrentLiabilities": "3534521000", "cashAndShortTermInvestments": "392914000", "commonStockSharesOutstanding": "145072000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "392914000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89418000", "profitLoss": "None", "dividendPayout": "47026000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-15851000", "operatingCashflow": "300681000", "capitalExpenditures": "369785000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "38158000", "cashflowFromInvestment": "-369785000", "stockBasedCompensation": "9905000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47026000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100072000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194160000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "income_statement": { "revenue": 669574000, "cost_of_revenue": 488992000, "gross_profit": 180582000, "ebit": 122220000, "ebitda": 337664000, "pretax_income": 78559000, "tax_provision": 13417000, "net_income": 50336000, "net_income_to_common": 50336000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 423569000, "total_current_assets": 785279000, "total_assets": 9667479000, "short_term_debt": 254079000, "long_term_debt": 1274502000, "total_debt": 1528581000, "total_liabilities": 4325636000, "total_equity": 5194250000, "shares_outstanding": 146797000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 433560000, "capital_expenditure": 174875000, "free_cash_flow": 608435000, "dividends_paid": 43753000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300674, "ticker_id": 2770, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "122220000", "ebitda": "337664000", "netIncome": "50336000", "grossProfit": "180582000", "depreciation": "None", "totalRevenue": "669574000", "costOfRevenue": "488992000", "interestIncome": "43661000", "incomeBeforeTax": "78559000", "interestExpense": "43661000", "operatingIncome": "85188000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13417000", "reportedCurrency": "USD", "netInterestIncome": "-43661000", "nonInterestIncome": "None", "operatingExpenses": "95394000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "488992000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "215444000", "sellingGeneralAndAdministrative": "31160000", "netIncomeFromContinuingOperations": "65142000" }, "balance": { "goodwill": "None", "inventory": "54858000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "9667479000", "longTermDebt": "1274502000", "shortTermDebt": "254079000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6773289000", "totalLiabilities": "4325636000", "otherCurrentAssets": "34322000", "totalCurrentAssets": "785279000", "currentLongTermDebt": "871000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "272530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8882200000", "currentAccountsPayable": "472165000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8832189000", "shortLongTermDebtTotal": "2065962000", "totalShareholderEquity": "5194250000", "capitalLeaseObligations": "790589000", "otherCurrentLiabilities": "165882000", "totalCurrentLiabilities": "942814000", "otherNonCurrentLiabilities": "274345000", "totalNonCurrentLiabilities": "3382822000", "cashAndShortTermInvestments": "423569000", "commonStockSharesOutstanding": "146797000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "423569000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64453000", "profitLoss": "None", "dividendPayout": "43753000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-496000", "operatingCashflow": "433560000", "capitalExpenditures": "174875000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107771000", "cashflowFromInvestment": "-174875000", "stockBasedCompensation": "14997000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43753000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1218000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "215444000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 669574000, "cost_of_revenue": 488992000, "gross_profit": 180582000, "research_and_development": null, "selling_general_admin": 31160000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 122220000, "depreciation_amortisation": 215444000, "ebitda": 337664000, "interest_expense": 43661000, "interest_income": null, "other_non_operating": null, "pretax_income": 78559000, "tax_provision": 13417000, "effective_tax_rate": null, "net_income": 50336000, "net_income_continuing_ops": 65142000, "net_income_to_common": 50336000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 423569000, "short_term_investments": null, "net_receivables": 272530000, "inventory": 54858000, "other_current_assets": null, "total_current_assets": 785279000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8882200000, "total_assets": 9667479000, "short_term_debt": 254079000, "accounts_payable": 472165000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 942814000, "long_term_debt": 1274502000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3382822000, "total_liabilities": 4325636000, "total_debt": 1528581000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6773289000, "total_equity": 5194250000, "shares_outstanding": 146797000, "operating_cash_flow": 433560000, "stock_based_compensation": 14997000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 174875000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -174875000, "dividends_paid": 43753000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -107771000, "free_cash_flow": 608435000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "122220000", "ebitda": "337664000", "netIncome": "50336000", "grossProfit": "180582000", "depreciation": "None", "totalRevenue": "669574000", "costOfRevenue": "488992000", "interestIncome": "43661000", "incomeBeforeTax": "78559000", "interestExpense": "43661000", "operatingIncome": "85188000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13417000", "reportedCurrency": "USD", "netInterestIncome": "-43661000", "nonInterestIncome": "None", "operatingExpenses": "95394000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "488992000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "215444000", "sellingGeneralAndAdministrative": "31160000", "netIncomeFromContinuingOperations": "65142000" }, "balance": { "goodwill": "None", "inventory": "54858000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "9667479000", "longTermDebt": "1274502000", "shortTermDebt": "254079000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6773289000", "totalLiabilities": "4325636000", "otherCurrentAssets": "34322000", "totalCurrentAssets": "785279000", "currentLongTermDebt": "871000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "272530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8882200000", "currentAccountsPayable": "472165000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8832189000", "shortLongTermDebtTotal": "2065962000", "totalShareholderEquity": "5194250000", "capitalLeaseObligations": "790589000", "otherCurrentLiabilities": "165882000", "totalCurrentLiabilities": "942814000", "otherNonCurrentLiabilities": "274345000", "totalNonCurrentLiabilities": "3382822000", "cashAndShortTermInvestments": "423569000", "commonStockSharesOutstanding": "146797000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "423569000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64453000", "profitLoss": "None", "dividendPayout": "43753000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-496000", "operatingCashflow": "433560000", "capitalExpenditures": "174875000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107771000", "cashflowFromInvestment": "-174875000", "stockBasedCompensation": "14997000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43753000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1218000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "215444000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "income_statement": { "revenue": 753169000, "cost_of_revenue": 493956000, "gross_profit": 259213000, "ebit": 175100000, "ebitda": 398732000, "pretax_income": 153842000, "tax_provision": 2122000, "net_income": 139094000, "net_income_to_common": 139094000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271223000, "total_current_assets": 629615000, "total_assets": 9716419000, "short_term_debt": 254084000, "long_term_debt": 1279324000, "total_debt": 1533408000, "total_liabilities": 4311244000, "total_equity": 5249737000, "shares_outstanding": 150353000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 428987000, "capital_expenditure": 516876000, "free_cash_flow": 945863000, "dividends_paid": 44663000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300676, "ticker_id": 2770, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "175100000", "ebitda": "398732000", "netIncome": "139094000", "grossProfit": "259213000", "depreciation": "None", "totalRevenue": "753169000", "costOfRevenue": "493956000", "interestIncome": "21258000", "incomeBeforeTax": "153842000", "interestExpense": "21258000", "operatingIncome": "179026000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2122000", "reportedCurrency": "USD", "netInterestIncome": "-21258000", "nonInterestIncome": "None", "operatingExpenses": "80187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "493956000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "223632000", "sellingGeneralAndAdministrative": "24871000", "netIncomeFromContinuingOperations": "151720000" }, "balance": { "goodwill": "None", "inventory": "51048000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "9716419000", "longTermDebt": "1279324000", "shortTermDebt": "254084000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6766706000", "totalLiabilities": "4311244000", "otherCurrentAssets": "44234000", "totalCurrentAssets": "629615000", "currentLongTermDebt": "748000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "263110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9086804000", "currentAccountsPayable": "429832000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9049648000", "shortLongTermDebtTotal": "2153466000", "totalShareholderEquity": "5249737000", "capitalLeaseObligations": "873394000", "otherCurrentLiabilities": "179139000", "totalCurrentLiabilities": "884833000", "otherNonCurrentLiabilities": "278831000", "totalNonCurrentLiabilities": "3426411000", "cashAndShortTermInvestments": "271223000", "commonStockSharesOutstanding": "150353000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "271223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202776000", "profitLoss": "None", "dividendPayout": "44663000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-2170000", "operatingCashflow": "428987000", "capitalExpenditures": "516876000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-274499000", "cashflowFromInvestment": "-216413000", "stockBasedCompensation": "8237000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44663000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-194245000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192027000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 753169000, "cost_of_revenue": 493956000, "gross_profit": 259213000, "research_and_development": null, "selling_general_admin": 24871000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 175100000, "depreciation_amortisation": 223632000, "ebitda": 398732000, "interest_expense": 21258000, "interest_income": null, "other_non_operating": null, "pretax_income": 153842000, "tax_provision": 2122000, "effective_tax_rate": null, "net_income": 139094000, "net_income_continuing_ops": 151720000, "net_income_to_common": 139094000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 271223000, "short_term_investments": null, "net_receivables": 263110000, "inventory": 51048000, "other_current_assets": null, "total_current_assets": 629615000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9086804000, "total_assets": 9716419000, "short_term_debt": 254084000, "accounts_payable": 429832000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 884833000, "long_term_debt": 1279324000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3426411000, "total_liabilities": 4311244000, "total_debt": 1533408000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6766706000, "total_equity": 5249737000, "shares_outstanding": 150353000, "operating_cash_flow": 428987000, "stock_based_compensation": 8237000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 516876000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -216413000, "dividends_paid": 44663000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -274499000, "free_cash_flow": 945863000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "175100000", "ebitda": "398732000", "netIncome": "139094000", "grossProfit": "259213000", "depreciation": "None", "totalRevenue": "753169000", "costOfRevenue": "493956000", "interestIncome": "21258000", "incomeBeforeTax": "153842000", "interestExpense": "21258000", "operatingIncome": "179026000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2122000", "reportedCurrency": "USD", "netInterestIncome": "-21258000", "nonInterestIncome": "None", "operatingExpenses": "80187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "493956000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "223632000", "sellingGeneralAndAdministrative": "24871000", "netIncomeFromContinuingOperations": "151720000" }, "balance": { "goodwill": "None", "inventory": "51048000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "9716419000", "longTermDebt": "1279324000", "shortTermDebt": "254084000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6766706000", "totalLiabilities": "4311244000", "otherCurrentAssets": "44234000", "totalCurrentAssets": "629615000", "currentLongTermDebt": "748000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "263110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9086804000", "currentAccountsPayable": "429832000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9049648000", "shortLongTermDebtTotal": "2153466000", "totalShareholderEquity": "5249737000", "capitalLeaseObligations": "873394000", "otherCurrentLiabilities": "179139000", "totalCurrentLiabilities": "884833000", "otherNonCurrentLiabilities": "278831000", "totalNonCurrentLiabilities": "3426411000", "cashAndShortTermInvestments": "271223000", "commonStockSharesOutstanding": "150353000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "271223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202776000", "profitLoss": "None", "dividendPayout": "44663000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-2170000", "operatingCashflow": "428987000", "capitalExpenditures": "516876000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-274499000", "cashflowFromInvestment": "-216413000", "stockBasedCompensation": "8237000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44663000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-194245000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192027000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "income_statement": { "revenue": 801007000, "cost_of_revenue": 531628000, "gross_profit": 269379000, "ebit": 210567000, "ebitda": 426110000, "pretax_income": 189581000, "tax_provision": 32676000, "net_income": 127739000, "net_income_to_common": 127739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 333619000, "total_current_assets": 757448000, "total_assets": 9893718000, "short_term_debt": 255519000, "long_term_debt": 1279310000, "total_debt": 1534829000, "total_liabilities": 4391170000, "total_equity": 5323720000, "shares_outstanding": 153143584, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 467652000, "capital_expenditure": 267791000, "free_cash_flow": 735443000, "dividends_paid": 45772000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300677, "ticker_id": 2770, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "210567000", "ebitda": "426110000", "netIncome": "127739000", "grossProfit": "269379000", "depreciation": "None", "totalRevenue": "801007000", "costOfRevenue": "531628000", "interestIncome": "None", "incomeBeforeTax": "189581000", "interestExpense": "20986000", "operatingIncome": "184322000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "32676000", "reportedCurrency": "USD", "netInterestIncome": "-20986000", "nonInterestIncome": "None", "operatingExpenses": "85057000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "531628000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "215543000", "sellingGeneralAndAdministrative": "22893000", "netIncomeFromContinuingOperations": "156905000" }, "balance": { "goodwill": "None", "inventory": "51811000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "9893718000", "longTermDebt": "1279310000", "shortTermDebt": "255519000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6672275000", "totalLiabilities": "4391170000", "otherCurrentAssets": "35053000", "totalCurrentAssets": "757448000", "currentLongTermDebt": "739000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "336965000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9136270000", "currentAccountsPayable": "507753000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2179872000", "totalShareholderEquity": "5323720000", "capitalLeaseObligations": "899823000", "otherCurrentLiabilities": "114690000", "totalCurrentLiabilities": "927632000", "otherNonCurrentLiabilities": "291110000", "totalNonCurrentLiabilities": "3463538000", "cashAndShortTermInvestments": "333619000", "commonStockSharesOutstanding": "153143584", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "333619000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "156262000", "profitLoss": "None", "dividendPayout": "45772000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2690000", "operatingCashflow": "467652000", "capitalExpenditures": "267791000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-190063000", "cashflowFromInvestment": "-267791000", "stockBasedCompensation": "11972000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45772000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55887000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "215543000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 801007000, "cost_of_revenue": 531628000, "gross_profit": 269379000, "research_and_development": null, "selling_general_admin": 22893000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 210567000, "depreciation_amortisation": 215543000, "ebitda": 426110000, "interest_expense": 20986000, "interest_income": null, "other_non_operating": null, "pretax_income": 189581000, "tax_provision": 32676000, "effective_tax_rate": null, "net_income": 127739000, "net_income_continuing_ops": 156905000, "net_income_to_common": 127739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 333619000, "short_term_investments": null, "net_receivables": 336965000, "inventory": 51811000, "other_current_assets": null, "total_current_assets": 757448000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9136270000, "total_assets": 9893718000, "short_term_debt": 255519000, "accounts_payable": 507753000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 927632000, "long_term_debt": 1279310000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3463538000, "total_liabilities": 4391170000, "total_debt": 1534829000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6672275000, "total_equity": 5323720000, "shares_outstanding": 153143584, "operating_cash_flow": 467652000, "stock_based_compensation": 11972000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 267791000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -267791000, "dividends_paid": 45772000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -190063000, "free_cash_flow": 735443000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "210567000", "ebitda": "426110000", "netIncome": "127739000", "grossProfit": "269379000", "depreciation": "None", "totalRevenue": "801007000", "costOfRevenue": "531628000", "interestIncome": "None", "incomeBeforeTax": "189581000", "interestExpense": "20986000", "operatingIncome": "184322000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "32676000", "reportedCurrency": "USD", "netInterestIncome": "-20986000", "nonInterestIncome": "None", "operatingExpenses": "85057000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "531628000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "215543000", "sellingGeneralAndAdministrative": "22893000", "netIncomeFromContinuingOperations": "156905000" }, "balance": { "goodwill": "None", "inventory": "51811000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "9893718000", "longTermDebt": "1279310000", "shortTermDebt": "255519000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6672275000", "totalLiabilities": "4391170000", "otherCurrentAssets": "35053000", "totalCurrentAssets": "757448000", "currentLongTermDebt": "739000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "336965000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9136270000", "currentAccountsPayable": "507753000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2179872000", "totalShareholderEquity": "5323720000", "capitalLeaseObligations": "899823000", "otherCurrentLiabilities": "114690000", "totalCurrentLiabilities": "927632000", "otherNonCurrentLiabilities": "291110000", "totalNonCurrentLiabilities": "3463538000", "cashAndShortTermInvestments": "333619000", "commonStockSharesOutstanding": "153143584", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "333619000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "156262000", "profitLoss": "None", "dividendPayout": "45772000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2690000", "operatingCashflow": "467652000", "capitalExpenditures": "267791000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-190063000", "cashflowFromInvestment": "-267791000", "stockBasedCompensation": "11972000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45772000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55887000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "215543000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "income_statement": { "revenue": 794848000, "cost_of_revenue": 502111000, "gross_profit": 292737000, "ebit": 165608000, "ebitda": 376742000, "pretax_income": 145587000, "tax_provision": 30057000, "net_income": 90002000, "net_income_to_common": 90002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 323430000, "total_current_assets": 760889000, "total_assets": 9668660000, "short_term_debt": 180201000, "long_term_debt": 1328669000, "total_debt": 1508870000, "total_liabilities": 4176155000, "total_equity": 5303991000, "shares_outstanding": 153816626, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 398791000, "capital_expenditure": 249085000, "free_cash_flow": 647876000, "dividends_paid": 45773000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300678, "ticker_id": 2770, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "165608000", "ebitda": "376742000", "netIncome": "90002000", "grossProfit": "292737000", "depreciation": "None", "totalRevenue": "794848000", "costOfRevenue": "502111000", "interestIncome": "None", "incomeBeforeTax": "145587000", "interestExpense": "20021000", "operatingIncome": "154057000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "30057000", "reportedCurrency": "USD", "netInterestIncome": "-20021000", "nonInterestIncome": "None", "operatingExpenses": "138680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "502111000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211134000", "sellingGeneralAndAdministrative": "31161000", "netIncomeFromContinuingOperations": "115530000" }, "balance": { "goodwill": "None", "inventory": "49662000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "9668660000", "longTermDebt": "1328669000", "shortTermDebt": "180201000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6590308000", "totalLiabilities": "4176155000", "otherCurrentAssets": "30934000", "totalCurrentAssets": "760889000", "currentLongTermDebt": "730000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "356863000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8907771000", "currentAccountsPayable": "485892000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2025390000", "totalShareholderEquity": "5303991000", "capitalLeaseObligations": "695991000", "otherCurrentLiabilities": "101253000", "totalCurrentLiabilities": "818152000", "otherNonCurrentLiabilities": "303951000", "totalNonCurrentLiabilities": "3358003000", "cashAndShortTermInvestments": "323430000", "commonStockSharesOutstanding": "153816626", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "323430000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114658000", "profitLoss": "None", "dividendPayout": "45773000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "4860000", "operatingCashflow": "398791000", "capitalExpenditures": "249085000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-144208000", "cashflowFromInvestment": "-249085000", "stockBasedCompensation": "9851000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45773000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "211134000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 794848000, "cost_of_revenue": 502111000, "gross_profit": 292737000, "research_and_development": null, "selling_general_admin": 31161000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 165608000, "depreciation_amortisation": 211134000, "ebitda": 376742000, "interest_expense": 20021000, "interest_income": null, "other_non_operating": null, "pretax_income": 145587000, "tax_provision": 30057000, "effective_tax_rate": null, "net_income": 90002000, "net_income_continuing_ops": 115530000, "net_income_to_common": 90002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 323430000, "short_term_investments": null, "net_receivables": 356863000, "inventory": 49662000, "other_current_assets": null, "total_current_assets": 760889000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8907771000, "total_assets": 9668660000, "short_term_debt": 180201000, "accounts_payable": 485892000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 818152000, "long_term_debt": 1328669000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3358003000, "total_liabilities": 4176155000, "total_debt": 1508870000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6590308000, "total_equity": 5303991000, "shares_outstanding": 153816626, "operating_cash_flow": 398791000, "stock_based_compensation": 9851000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 249085000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -249085000, "dividends_paid": 45773000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -144208000, "free_cash_flow": 647876000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "165608000", "ebitda": "376742000", "netIncome": "90002000", "grossProfit": "292737000", "depreciation": "None", "totalRevenue": "794848000", "costOfRevenue": "502111000", "interestIncome": "None", "incomeBeforeTax": "145587000", "interestExpense": "20021000", "operatingIncome": "154057000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "30057000", "reportedCurrency": "USD", "netInterestIncome": "-20021000", "nonInterestIncome": "None", "operatingExpenses": "138680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "502111000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211134000", "sellingGeneralAndAdministrative": "31161000", "netIncomeFromContinuingOperations": "115530000" }, "balance": { "goodwill": "None", "inventory": "49662000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "9668660000", "longTermDebt": "1328669000", "shortTermDebt": "180201000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6590308000", "totalLiabilities": "4176155000", "otherCurrentAssets": "30934000", "totalCurrentAssets": "760889000", "currentLongTermDebt": "730000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "356863000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8907771000", "currentAccountsPayable": "485892000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2025390000", "totalShareholderEquity": "5303991000", "capitalLeaseObligations": "695991000", "otherCurrentLiabilities": "101253000", "totalCurrentLiabilities": "818152000", "otherNonCurrentLiabilities": "303951000", "totalNonCurrentLiabilities": "3358003000", "cashAndShortTermInvestments": "323430000", "commonStockSharesOutstanding": "153816626", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "323430000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114658000", "profitLoss": "None", "dividendPayout": "45773000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "4860000", "operatingCashflow": "398791000", "capitalExpenditures": "249085000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-144208000", "cashflowFromInvestment": "-249085000", "stockBasedCompensation": "9851000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45773000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "211134000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "income_statement": { "revenue": 842270000, "cost_of_revenue": 471451000, "gross_profit": 370819000, "ebit": 193216000, "ebitda": 405988000, "pretax_income": 169538000, "tax_provision": 29108000, "net_income": 116286000, "net_income_to_common": 116286000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317074000, "total_current_assets": 752194000, "total_assets": 9766697000, "short_term_debt": 208563000, "long_term_debt": 1328352000, "total_debt": 1536915000, "total_liabilities": 4217044000, "total_equity": 5362794000, "shares_outstanding": 155289000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 543021000, "capital_expenditure": 176525000, "free_cash_flow": 719546000, "dividends_paid": 42321000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300679, "ticker_id": 2770, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "193216000", "ebitda": "405988000", "netIncome": "116286000", "grossProfit": "370819000", "depreciation": "None", "totalRevenue": "842270000", "costOfRevenue": "471451000", "interestIncome": "None", "incomeBeforeTax": "169538000", "interestExpense": "23678000", "operatingIncome": "202847000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "29108000", "reportedCurrency": "USD", "netInterestIncome": "-23678000", "nonInterestIncome": "None", "operatingExpenses": "167972000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "471451000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212772000", "sellingGeneralAndAdministrative": "42908000", "netIncomeFromContinuingOperations": "140430000" }, "balance": { "goodwill": "None", "inventory": "54454000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "9766697000", "longTermDebt": "1328352000", "shortTermDebt": "208563000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6546079000", "totalLiabilities": "4217044000", "otherCurrentAssets": "36674000", "totalCurrentAssets": "752194000", "currentLongTermDebt": "723000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "343992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9014503000", "currentAccountsPayable": "446891000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2088760000", "totalShareholderEquity": "5362794000", "capitalLeaseObligations": "759685000", "otherCurrentLiabilities": "140745000", "totalCurrentLiabilities": "846545000", "otherNonCurrentLiabilities": "309605000", "totalNonCurrentLiabilities": "3370499000", "cashAndShortTermInvestments": "317074000", "commonStockSharesOutstanding": "155289000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "317074000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139707000", "profitLoss": "None", "dividendPayout": "42321000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6938000", "operatingCashflow": "543021000", "capitalExpenditures": "176525000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-376359000", "cashflowFromInvestment": "-176525000", "stockBasedCompensation": "15848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42321000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "212772000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 842270000, "cost_of_revenue": 471451000, "gross_profit": 370819000, "research_and_development": null, "selling_general_admin": 42908000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 193216000, "depreciation_amortisation": 212772000, "ebitda": 405988000, "interest_expense": 23678000, "interest_income": null, "other_non_operating": null, "pretax_income": 169538000, "tax_provision": 29108000, "effective_tax_rate": null, "net_income": 116286000, "net_income_continuing_ops": 140430000, "net_income_to_common": 116286000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 317074000, "short_term_investments": null, "net_receivables": 343992000, "inventory": 54454000, "other_current_assets": null, "total_current_assets": 752194000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9014503000, "total_assets": 9766697000, "short_term_debt": 208563000, "accounts_payable": 446891000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 846545000, "long_term_debt": 1328352000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3370499000, "total_liabilities": 4217044000, "total_debt": 1536915000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6546079000, "total_equity": 5362794000, "shares_outstanding": 155289000, "operating_cash_flow": 543021000, "stock_based_compensation": 15848000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 176525000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -176525000, "dividends_paid": 42321000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -376359000, "free_cash_flow": 719546000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "193216000", "ebitda": "405988000", "netIncome": "116286000", "grossProfit": "370819000", "depreciation": "None", "totalRevenue": "842270000", "costOfRevenue": "471451000", "interestIncome": "None", "incomeBeforeTax": "169538000", "interestExpense": "23678000", "operatingIncome": "202847000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "29108000", "reportedCurrency": "USD", "netInterestIncome": "-23678000", "nonInterestIncome": "None", "operatingExpenses": "167972000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "471451000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212772000", "sellingGeneralAndAdministrative": "42908000", "netIncomeFromContinuingOperations": "140430000" }, "balance": { "goodwill": "None", "inventory": "54454000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "9766697000", "longTermDebt": "1328352000", "shortTermDebt": "208563000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6546079000", "totalLiabilities": "4217044000", "otherCurrentAssets": "36674000", "totalCurrentAssets": "752194000", "currentLongTermDebt": "723000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "343992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9014503000", "currentAccountsPayable": "446891000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2088760000", "totalShareholderEquity": "5362794000", "capitalLeaseObligations": "759685000", "otherCurrentLiabilities": "140745000", "totalCurrentLiabilities": "846545000", "otherNonCurrentLiabilities": "309605000", "totalNonCurrentLiabilities": "3370499000", "cashAndShortTermInvestments": "317074000", "commonStockSharesOutstanding": "155289000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "317074000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139707000", "profitLoss": "None", "dividendPayout": "42321000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6938000", "operatingCashflow": "543021000", "capitalExpenditures": "176525000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-376359000", "cashflowFromInvestment": "-176525000", "stockBasedCompensation": "15848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42321000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "212772000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "income_statement": { "revenue": 953766000, "cost_of_revenue": 497880000, "gross_profit": 455886000, "ebit": 386320000, "ebitda": 623813000, "pretax_income": 356336000, "tax_provision": 78111000, "net_income": 255342000, "net_income_to_common": 255342000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 327769000, "total_current_assets": 887011000, "total_assets": 9942578000, "short_term_debt": 246598000, "long_term_debt": 1576279000, "total_debt": 1822877000, "total_liabilities": 4429779000, "total_equity": 5340031000, "shares_outstanding": 156829408, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 456067000, "capital_expenditure": 230315000, "free_cash_flow": 686382000, "dividends_paid": 42790000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300681, "ticker_id": 2770, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "386320000", "ebitda": "623813000", "netIncome": "255342000", "grossProfit": "455886000", "depreciation": "None", "totalRevenue": "953766000", "costOfRevenue": "497880000", "interestIncome": "29984000", "incomeBeforeTax": "356336000", "interestExpense": "29984000", "operatingIncome": "377509000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "78111000", "reportedCurrency": "USD", "netInterestIncome": "-29984000", "nonInterestIncome": "None", "operatingExpenses": "78377000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "497880000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "237493000", "sellingGeneralAndAdministrative": "30745000", "netIncomeFromContinuingOperations": "278225000" }, "balance": { "goodwill": "None", "inventory": "60435000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "9942578000", "longTermDebt": "1576279000", "shortTermDebt": "246598000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6472114000", "totalLiabilities": "4429779000", "otherCurrentAssets": "38177000", "totalCurrentAssets": "887011000", "currentLongTermDebt": "714000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "460630000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9055567000", "currentAccountsPayable": "449960000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9010164000", "shortLongTermDebtTotal": "2384131000", "totalShareholderEquity": "5340031000", "capitalLeaseObligations": "807138000", "otherCurrentLiabilities": "137500000", "totalCurrentLiabilities": "892393000", "otherNonCurrentLiabilities": "289962000", "totalNonCurrentLiabilities": "3537386000", "cashAndShortTermInvestments": "327769000", "commonStockSharesOutstanding": "156829408", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "327769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "277804000", "profitLoss": "None", "dividendPayout": "42790000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1744000", "operatingCashflow": "456067000", "capitalExpenditures": "230315000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-370730000", "cashflowFromInvestment": "-822155000", "stockBasedCompensation": "20426000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42790000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75023000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "237493000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 953766000, "cost_of_revenue": 497880000, "gross_profit": 455886000, "research_and_development": null, "selling_general_admin": 30745000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 386320000, "depreciation_amortisation": 237493000, "ebitda": 623813000, "interest_expense": 29984000, "interest_income": null, "other_non_operating": null, "pretax_income": 356336000, "tax_provision": 78111000, "effective_tax_rate": null, "net_income": 255342000, "net_income_continuing_ops": 278225000, "net_income_to_common": 255342000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 327769000, "short_term_investments": null, "net_receivables": 460630000, "inventory": 60435000, "other_current_assets": null, "total_current_assets": 887011000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9055567000, "total_assets": 9942578000, "short_term_debt": 246598000, "accounts_payable": 449960000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 892393000, "long_term_debt": 1576279000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3537386000, "total_liabilities": 4429779000, "total_debt": 1822877000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6472114000, "total_equity": 5340031000, "shares_outstanding": 156829408, "operating_cash_flow": 456067000, "stock_based_compensation": 20426000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 230315000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -822155000, "dividends_paid": 42790000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -370730000, "free_cash_flow": 686382000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "386320000", "ebitda": "623813000", "netIncome": "255342000", "grossProfit": "455886000", "depreciation": "None", "totalRevenue": "953766000", "costOfRevenue": "497880000", "interestIncome": "29984000", "incomeBeforeTax": "356336000", "interestExpense": "29984000", "operatingIncome": "377509000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "78111000", "reportedCurrency": "USD", "netInterestIncome": "-29984000", "nonInterestIncome": "None", "operatingExpenses": "78377000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "497880000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "237493000", "sellingGeneralAndAdministrative": "30745000", "netIncomeFromContinuingOperations": "278225000" }, "balance": { "goodwill": "None", "inventory": "60435000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "9942578000", "longTermDebt": "1576279000", "shortTermDebt": "246598000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6472114000", "totalLiabilities": "4429779000", "otherCurrentAssets": "38177000", "totalCurrentAssets": "887011000", "currentLongTermDebt": "714000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "460630000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9055567000", "currentAccountsPayable": "449960000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9010164000", "shortLongTermDebtTotal": "2384131000", "totalShareholderEquity": "5340031000", "capitalLeaseObligations": "807138000", "otherCurrentLiabilities": "137500000", "totalCurrentLiabilities": "892393000", "otherNonCurrentLiabilities": "289962000", "totalNonCurrentLiabilities": "3537386000", "cashAndShortTermInvestments": "327769000", "commonStockSharesOutstanding": "156829408", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "327769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "277804000", "profitLoss": "None", "dividendPayout": "42790000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1744000", "operatingCashflow": "456067000", "capitalExpenditures": "230315000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-370730000", "cashflowFromInvestment": "-822155000", "stockBasedCompensation": "20426000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42790000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75023000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "237493000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "income_statement": { "revenue": 812850000, "cost_of_revenue": 479484000, "gross_profit": 333366000, "ebit": 157183000, "ebitda": 372850000, "pretax_income": 127327000, "tax_provision": 34870000, "net_income": 98286000, "net_income_to_common": 98286000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 369355000, "total_current_assets": 869148000, "total_assets": 10249530000, "short_term_debt": 258983000, "long_term_debt": 1823521000, "total_debt": 2082504000, "total_liabilities": 4860847000, "total_equity": 5234308000, "shares_outstanding": 157298962, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 469891000, "capital_expenditure": 349434000, "free_cash_flow": 819325000, "dividends_paid": 42942000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300682, "ticker_id": 2770, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:22.211137+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "157183000", "ebitda": "372850000", "netIncome": "98286000", "grossProfit": "333366000", "depreciation": "None", "totalRevenue": "812850000", "costOfRevenue": "479484000", "interestIncome": "29856000", "incomeBeforeTax": "127327000", "interestExpense": "29856000", "operatingIncome": "164877000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "34870000", "reportedCurrency": "USD", "netInterestIncome": "-29856000", "nonInterestIncome": "None", "operatingExpenses": "168489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7694000", "costofGoodsAndServicesSold": "479484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "215667000", "sellingGeneralAndAdministrative": "38110000", "netIncomeFromContinuingOperations": "92457000" }, "balance": { "goodwill": "None", "inventory": "62450000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "10249530000", "longTermDebt": "1823521000", "shortTermDebt": "258983000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6259561000", "totalLiabilities": "4860847000", "otherCurrentAssets": "27354000", "totalCurrentAssets": "869148000", "currentLongTermDebt": "705000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "409989000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9380382000", "currentAccountsPayable": "584107000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8426045000", "shortLongTermDebtTotal": "2707240000", "totalShareholderEquity": "5234308000", "capitalLeaseObligations": "883014000", "otherCurrentLiabilities": "135788000", "totalCurrentLiabilities": "1034508000", "otherNonCurrentLiabilities": "1767153000", "totalNonCurrentLiabilities": "3826339000", "cashAndShortTermInvestments": "369355000", "commonStockSharesOutstanding": "157298962", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "369355000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91855000", "profitLoss": "None", "dividendPayout": "42942000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "943000", "operatingCashflow": "469891000", "capitalExpenditures": "349434000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61974000", "cashflowFromInvestment": "-349434000", "stockBasedCompensation": "216058900", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42942000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "58483000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6304000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "210100", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 812850000, "cost_of_revenue": 479484000, "gross_profit": 333366000, "research_and_development": null, "selling_general_admin": 38110000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 157183000, "depreciation_amortisation": 215667000, "ebitda": 372850000, "interest_expense": 29856000, "interest_income": null, "other_non_operating": null, "pretax_income": 127327000, "tax_provision": 34870000, "effective_tax_rate": null, "net_income": 98286000, "net_income_continuing_ops": 92457000, "net_income_to_common": 98286000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 369355000, "short_term_investments": null, "net_receivables": 409989000, "inventory": 62450000, "other_current_assets": null, "total_current_assets": 869148000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9380382000, "total_assets": 10249530000, "short_term_debt": 258983000, "accounts_payable": 584107000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1034508000, "long_term_debt": 1823521000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3826339000, "total_liabilities": 4860847000, "total_debt": 2082504000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6259561000, "total_equity": 5234308000, "shares_outstanding": 157298962, "operating_cash_flow": 469891000, "stock_based_compensation": 216058900, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 349434000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -349434000, "dividends_paid": 42942000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -61974000, "free_cash_flow": 819325000, "net_change_in_cash": 58483000 }, "raw_data": { "income": { "ebit": "157183000", "ebitda": "372850000", "netIncome": "98286000", "grossProfit": "333366000", "depreciation": "None", "totalRevenue": "812850000", "costOfRevenue": "479484000", "interestIncome": "29856000", "incomeBeforeTax": "127327000", "interestExpense": "29856000", "operatingIncome": "164877000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "34870000", "reportedCurrency": "USD", "netInterestIncome": "-29856000", "nonInterestIncome": "None", "operatingExpenses": "168489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7694000", "costofGoodsAndServicesSold": "479484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "215667000", "sellingGeneralAndAdministrative": "38110000", "netIncomeFromContinuingOperations": "92457000" }, "balance": { "goodwill": "None", "inventory": "62450000", "commonStock": "195101000", "currentDebt": "None", "investments": "None", "totalAssets": "10249530000", "longTermDebt": "1823521000", "shortTermDebt": "258983000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6259561000", "totalLiabilities": "4860847000", "otherCurrentAssets": "27354000", "totalCurrentAssets": "869148000", "currentLongTermDebt": "705000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "409989000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9380382000", "currentAccountsPayable": "584107000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8426045000", "shortLongTermDebtTotal": "2707240000", "totalShareholderEquity": "5234308000", "capitalLeaseObligations": "883014000", "otherCurrentLiabilities": "135788000", "totalCurrentLiabilities": "1034508000", "otherNonCurrentLiabilities": "1767153000", "totalNonCurrentLiabilities": "3826339000", "cashAndShortTermInvestments": "369355000", "commonStockSharesOutstanding": "157298962", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "369355000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91855000", "profitLoss": "None", "dividendPayout": "42942000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "943000", "operatingCashflow": "469891000", "capitalExpenditures": "349434000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61974000", "cashflowFromInvestment": "-349434000", "stockBasedCompensation": "216058900", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42942000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "58483000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6304000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "210100", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }